Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | ||||
EBIT | ||||
Other financial income | 0.01 | |||
Other financial expenses | - 236.98 | |||
Net income from associates (fin.) | 14 907.60 | 21 043.26 | 26 214.65 | -62 554.47 |
Pre-tax profit | 14 907.60 | 21 043.26 | 26 214.65 | -62 791.44 |
Net earnings | 14 907.60 | 21 043.26 | 26 214.65 | -62 791.44 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Holdings in group member companies | 23 910.72 | 49 883.93 | 77 153.72 | 26 476.88 |
Investments total | 23 910.72 | 49 883.93 | 77 153.72 | 26 476.88 |
Long term receivables total | ||||
Inventories total | ||||
Current amounts owed by group member comp. | 2 694.88 | 2 694.88 | 2 694.88 | 2 694.88 |
Short term receivables total | 2 694.88 | 2 694.88 | 2 694.88 | 2 694.88 |
Cash and bank deposits | 0.01 | |||
Cash and cash equivalents | 0.01 | |||
Balance sheet total (assets) | 26 605.60 | 52 578.81 | 79 848.59 | 29 171.77 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|
Share capital | 400.00 | 400.00 | 400.00 | 400.00 |
Other reserves | 12 212.72 | 33 255.98 | 59 470.64 | 7 573.36 |
Retained earnings | - 914.72 | -7 050.39 | -12 221.78 | 65 890.16 |
Profit of the financial year | 14 907.60 | 21 043.26 | 26 214.65 | -62 791.44 |
Shareholders equity total | 26 605.60 | 47 648.86 | 73 863.51 | 11 072.07 |
Provisions | 4 744.04 | 5 799.18 | 14 995.94 | |
Non-current liabilities total | ||||
Current loans from credit institutions | 271.79 | |||
Current owed to group member | 185.90 | 185.90 | 2 831.96 | |
Current liabilities total | 185.90 | 185.90 | 3 103.75 | |
Balance sheet total (liabilities) | 26 605.60 | 52 578.81 | 79 848.59 | 29 171.77 |
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.