Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 28.73 | -7.92 | -9.28 | -10.25 | -10.41 |
| EBIT | 28.73 | -7.92 | -9.28 | -10.25 | -10.41 |
| Other financial income | 8.63 | 8.72 | 8.70 | 8.78 | 9.45 |
| Other financial expenses | -0.02 | -0.01 | -0.03 | ||
| Pre-tax profit | 37.34 | 0.79 | -0.60 | -1.47 | -0.99 |
| Income taxes | 37.83 | 14.66 | |||
| Net earnings | 37.34 | 0.79 | -0.60 | 36.36 | 13.67 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 434.36 | 435.40 | 434.35 | 471.70 | 485.36 |
| Current other receivables | 0.00 | 0.00 | 0.00 | 0.00 | |
| Short term receivables total | 434.36 | 435.40 | 434.35 | 471.70 | 485.36 |
| Cash and bank deposits | 0.05 | 0.25 | |||
| Cash and cash equivalents | 0.05 | 0.25 | |||
| Balance sheet total (assets) | 434.41 | 435.40 | 434.60 | 471.70 | 485.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 543.00 | 543.00 | 543.00 | 543.00 | 543.00 |
| Retained earnings | - 151.93 | - 114.59 | - 113.80 | - 114.40 | -78.05 |
| Profit of the financial year | 37.34 | 0.79 | -0.60 | 36.36 | 13.67 |
| Shareholders equity total | 428.41 | 429.20 | 428.60 | 464.95 | 478.62 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.20 | 0.75 | 0.74 | ||
| Other non-interest bearing current liabilities | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
| Current liabilities total | 6.00 | 6.20 | 6.00 | 6.75 | 6.74 |
| Balance sheet total (liabilities) | 434.41 | 435.40 | 434.60 | 471.70 | 485.36 |
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.