Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -14.88 | 5.92 | 6.48 | 6.48 | 6.38 |
EBIT | -14.88 | 5.92 | 6.48 | 6.48 | 6.38 |
Other financial income | 3.44 | ||||
Other financial expenses | -3.60 | ||||
Pre-tax profit | -15.03 | 5.92 | 6.48 | 6.48 | 6.38 |
Net earnings | -15.03 | 5.92 | 6.48 | 6.48 | 6.38 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Holdings in group member companies | 95.00 | 95.00 | 95.00 | 95.00 | 95.00 |
Investments total | 95.00 | 95.00 | 95.00 | 95.00 | 95.00 |
Long term receivables total | |||||
Inventories total | |||||
Current amounts owed by group member comp. | 200.23 | 216.40 | 227.76 | 233.73 | 241.10 |
Short term receivables total | 200.23 | 216.40 | 227.76 | 233.73 | 241.10 |
Cash and bank deposits | 2.33 | 0.01 | 0.01 | ||
Cash and cash equivalents | 2.33 | 0.01 | 0.01 | ||
Balance sheet total (assets) | 297.56 | 311.40 | 322.76 | 328.74 | 336.11 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Retained earnings | -15.03 | -9.11 | -2.62 | 3.86 | |
Profit of the financial year | -15.03 | 5.92 | 6.48 | 6.48 | 6.38 |
Shareholders equity total | 84.97 | 90.89 | 97.38 | 103.86 | 110.24 |
Non-current liabilities total | |||||
Current loans from credit institutions | 203.50 | 209.61 | 209.61 | 224.88 | 225.86 |
Current trade creditors | 4.00 | ||||
Other non-interest bearing current liabilities | 5.09 | 10.90 | 15.78 | ||
Current liabilities total | 212.59 | 220.51 | 225.38 | 224.88 | 225.86 |
Balance sheet total (liabilities) | 297.56 | 311.40 | 322.76 | 328.74 | 336.11 |
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.