Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 13 110.00 | 9 313.00 | 1 109.00 | ||
| Other operating income | 2 553.00 | 2 323.00 | 920.00 | ||
| External services | 2 053.00 | -9 317.00 | -1 352.00 | -1 045.00 | -1 183.00 |
| Gross profit | 15 163.00 | 2 549.00 | 2 080.00 | - 125.00 | -1 183.00 |
| Total depreciation | -12 995.00 | ||||
| EBIT | 2 168.00 | 2 549.00 | 2 080.00 | - 125.00 | -1 183.00 |
| Other financial income | 586.00 | 525.00 | 2 533.00 | 3 048.00 | 3 753.00 |
| Other financial expenses | - 200.00 | -3 590.00 | - 259.00 | - 354.00 | -1 936.00 |
| Pre-tax profit | 2 554.00 | - 516.00 | 4 354.00 | 2 569.00 | 634.00 |
| Income taxes | 80 741.00 | ||||
| Net earnings | 83 295.00 | - 516.00 | 4 354.00 | 2 569.00 | 634.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 4 110.00 | 1 256.00 | |||
| Tangible assets total | 4 110.00 | 1 256.00 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 464.00 | ||||
| Inventories total | 464.00 | ||||
| Current amounts owed by group member comp. | 34 549.00 | 120 524.00 | 101 704.00 | 103 769.00 | 106 055.00 |
| Prepayments and accrued income | 740.00 | 80.00 | 61.00 | ||
| Current other receivables | 8 526.00 | 265.00 | 29.00 | 65.00 | 67.00 |
| Current deferred tax assets | 80 741.00 | 22 041.00 | 22 041.00 | 22 041.00 | |
| Short term receivables total | 123 816.00 | 121 529.00 | 123 774.00 | 125 955.00 | 128 224.00 |
| Balance sheet total (assets) | 128 390.00 | 121 529.00 | 123 774.00 | 125 955.00 | 129 480.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 9 500.00 | 9 500.00 | 9 500.00 | 9 500.00 | 9 500.00 |
| Retained earnings | -22 915.00 | 60 380.00 | 59 864.00 | 64 217.00 | 66 786.00 |
| Profit of the financial year | 83 295.00 | - 516.00 | 4 354.00 | 2 569.00 | 634.00 |
| Shareholders equity total | 69 880.00 | 69 364.00 | 73 718.00 | 76 286.00 | 76 920.00 |
| Provisions | 53 517.00 | 46 964.00 | 44 723.00 | 43 952.00 | 46 320.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 706.00 | 16.00 | 27.00 | 30.00 | 282.00 |
| Current owed to group member | 4 287.00 | 5 185.00 | 5 291.00 | 5 687.00 | 5 958.00 |
| Other non-interest bearing current liabilities | 15.00 | ||||
| Current liabilities total | 4 993.00 | 5 201.00 | 5 333.00 | 5 717.00 | 6 240.00 |
| Balance sheet total (liabilities) | 128 390.00 | 121 529.00 | 123 774.00 | 125 955.00 | 129 480.00 |
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.