Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -2.00 | -2.00 | -1.00 | -2.00 | -1.65 |
| EBIT | -2.00 | -2.00 | -1.00 | -2.00 | -1.65 |
| Other financial income | 0.01 | ||||
| Net income from associates (fin.) | 4.00 | 6.00 | 6.00 | -30.00 | -39.50 |
| Pre-tax profit | 2.00 | 4.00 | 5.00 | -32.00 | -41.14 |
| Net earnings | 2.00 | 4.00 | 5.00 | -32.00 | -41.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 111.00 | 117.00 | 123.00 | 93.00 | 53.97 |
| Investments total | 111.00 | 117.00 | 123.00 | 93.00 | 53.97 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 18.00 | 17.00 | 15.00 | 14.00 | 12.63 |
| Short term receivables total | 18.00 | 17.00 | 15.00 | 14.00 | 12.63 |
| Cash and bank deposits | 15.00 | 14.00 | 14.00 | 13.00 | 12.81 |
| Cash and cash equivalents | 15.00 | 14.00 | 14.00 | 13.00 | 12.81 |
| Balance sheet total (assets) | 144.00 | 148.00 | 152.00 | 120.00 | 79.41 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | 61.00 | 67.00 | 73.00 | 43.00 | 3.97 |
| Retained earnings | -1.00 | -5.00 | -7.00 | 28.00 | 35.33 |
| Profit of the financial year | 2.00 | 4.00 | 5.00 | -32.00 | -41.14 |
| Shareholders equity total | 142.00 | 146.00 | 151.00 | 119.00 | 78.16 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 2.00 | 2.00 | 1.00 | 1.00 | 1.25 |
| Current liabilities total | 2.00 | 2.00 | 1.00 | 1.00 | 1.25 |
| Balance sheet total (liabilities) | 144.00 | 148.00 | 152.00 | 120.00 | 79.41 |
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.