Income statement (kDKK)
| 2020 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -2.75 | |
| EBIT | -2.75 | |
| Pre-tax profit | -2.75 | |
| Income taxes | 5.29 | |
| Net earnings | 5.29 | -2.75 |
Assets (kDKK)
| 2019 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Deferred tax assets | 20.77 |
| Long term receivables total | 20.77 |
| Inventories total | |
| Short term receivables total | |
| Balance sheet total (assets) | 20.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 419.84 | - 419.84 | - 414.55 | - 414.55 | - 417.30 |
| Profit of the financial year | 5.29 | -2.75 | |||
| Shareholders equity total | - 339.84 | - 334.55 | - 334.55 | - 337.30 | - 337.30 |
| Non-current liabilities total | |||||
| Current owed to group member | 356.49 | 330.43 | 330.43 | 333.18 | 337.30 |
| Other non-interest bearing current liabilities | 4.13 | 4.13 | 4.13 | 4.13 | |
| Current liabilities total | 360.61 | 334.55 | 334.55 | 337.30 | 337.30 |
| Balance sheet total (liabilities) | 20.77 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.