Income statement (kDKK)
| Net sales |
| Gross profit |
| EBIT |
| Pre-tax profit |
| Net earnings |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Investments total | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Non-curr. owed by group member comp. | 53.45 | 51.85 | 2.04 | 1.13 | |
| Long term receivables total | 53.45 | 51.85 | 2.04 | 1.13 | |
| Inventories total | |||||
| Current amounts owed by group member comp. | 81.45 | ||||
| Current other receivables | 13.60 | 9.48 | |||
| Short term receivables total | 81.45 | 13.60 | 9.48 | ||
| Balance sheet total (assets) | 121.44 | 93.44 | 91.85 | 55.64 | 50.62 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 40.00 | ||||
| Retained earnings | -50.00 | -10.00 | |||
| Shareholders equity total | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Non-current liabilities total | |||||
| Current owed to participating | 81.45 | 53.45 | 51.85 | 2.04 | 1.13 |
| Other non-interest bearing current liabilities | 13.60 | 9.48 | |||
| Current liabilities total | 81.45 | 53.45 | 51.85 | 15.64 | 10.62 |
| Balance sheet total (liabilities) | 121.44 | 93.44 | 91.85 | 55.64 | 50.62 |
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.