Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -10.00 | -10.00 |
| EBIT | -10.00 | -10.00 |
| Net income from associates (fin.) | 2 828.06 | 9 426.93 |
| Pre-tax profit | 2 818.06 | 9 416.93 |
| Net earnings | 2 818.06 | 9 416.93 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 11 600.06 | 21 026.99 |
| Investments total | 11 600.06 | 21 026.99 |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Balance sheet total (assets) | 11 600.06 | 21 026.99 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 100.00 | 100.00 |
| Shares repurchased | 2 600.00 | |
| Other reserves | 2 828.06 | 12 254.99 |
| Retained earnings | 5 843.94 | -3 364.93 |
| Profit of the financial year | 2 818.06 | 9 416.93 |
| Shareholders equity total | 11 590.06 | 21 006.99 |
| Non-current liabilities total | ||
| Current trade creditors | 10.00 | 10.00 |
| Other non-interest bearing current liabilities | 10.00 | |
| Current liabilities total | 10.00 | 20.00 |
| Balance sheet total (liabilities) | 11 600.06 | 21 026.99 |
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.