Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 16.63 | 44.96 | 69.07 | 11.81 | -1.92 |
| EBIT | 16.63 | 44.96 | 69.07 | 11.81 | -1.92 |
| Other financial income | 0.00 | ||||
| Other financial expenses | -44.79 | -43.37 | -34.31 | -27.85 | -73.93 |
| Pre-tax profit | -28.16 | 1.59 | 34.76 | -16.04 | -75.85 |
| Income taxes | 4.49 | 0.82 | -7.65 | 3.53 | 16.86 |
| Net earnings | -23.68 | 2.42 | 27.11 | -12.51 | -58.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 |
| Tangible assets total | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 26.07 | 26.07 | 26.07 | ||
| Current deferred tax assets | 3.00 | ||||
| Short term receivables total | 29.07 | 26.07 | 26.07 | ||
| Cash and bank deposits | 1.39 | ||||
| Cash and cash equivalents | 1.39 | ||||
| Balance sheet total (assets) | 2 529.07 | 2 526.07 | 2 527.47 | 2 500.00 | 2 500.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 111.84 | - 135.51 | - 133.09 | - 105.98 | - 118.50 |
| Profit of the financial year | -23.68 | 2.42 | 27.11 | -12.51 | -58.99 |
| Shareholders equity total | -10.51 | -8.10 | 19.02 | 6.50 | -52.49 |
| Provisions | 63.96 | 63.14 | 70.79 | 67.26 | 50.39 |
| Non-current loans from credit institutions | 1 760.00 | 1 760.00 | 1 760.00 | 1 573.27 | 1 526.12 |
| Non-current other liabilities | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 |
| Non-current liabilities total | 1 799.00 | 1 799.00 | 1 799.00 | 1 612.27 | 1 565.12 |
| Current loans from credit institutions | 241.93 | 221.40 | 122.17 | 112.11 | |
| Advances received | 17.50 | ||||
| Current trade creditors | 10.00 | 6.00 | 6.00 | 6.00 | 6.00 |
| Other non-interest bearing current liabilities | 424.69 | 427.13 | 632.67 | 685.80 | 818.87 |
| Current liabilities total | 676.62 | 672.03 | 638.67 | 813.97 | 936.98 |
| Balance sheet total (liabilities) | 2 529.07 | 2 526.07 | 2 527.47 | 2 500.00 | 2 500.00 |
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.