Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -2.00 | -13.38 | -13.67 |
| EBIT | -2.00 | -13.38 | -13.67 |
| Other financial income | 2.02 | 2.25 | |
| Other financial expenses | -0.14 | -0.27 | -0.47 |
| Net income from associates (fin.) | 93.53 | -49.07 | 28.89 |
| Pre-tax profit | 91.39 | -60.70 | 17.00 |
| Income taxes | -0.29 | ||
| Net earnings | 91.11 | -60.70 | 17.00 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 273.53 | 144.46 | 173.35 |
| Investments total | 273.53 | 144.46 | 173.35 |
| Long term receivables total | |||
| Inventories total | |||
| Current owed by particip. interest comp. | 82.57 | 84.82 | |
| Short term receivables total | 82.57 | 84.82 | |
| Cash and bank deposits | 5.86 | 2.15 | 0.47 |
| Cash and cash equivalents | 5.86 | 2.15 | 0.47 |
| Balance sheet total (assets) | 279.39 | 229.18 | 258.65 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Share premium account | 140.00 | ||
| Other reserves | 93.53 | ||
| Retained earnings | -93.53 | 231.11 | 170.41 |
| Profit of the financial year | 91.11 | -60.70 | 17.00 |
| Shareholders equity total | 271.11 | 210.41 | 227.41 |
| Non-current liabilities total | |||
| Current trade creditors | 8.00 | 8.00 | 8.00 |
| Other non-interest bearing current liabilities | 0.29 | 10.77 | 23.24 |
| Current liabilities total | 8.29 | 18.77 | 31.24 |
| Balance sheet total (liabilities) | 279.39 | 229.18 | 258.65 |
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.