Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | |
| EBIT | |
| Other financial expenses | -4 292.50 |
| Net income from associates (fin.) | 4 342.50 |
| Pre-tax profit | 50.00 |
| Net earnings | 50.00 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 0.00 | 0.00 | 20.00 |
| Investments total | 0.00 | 0.00 | 20.00 |
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Balance sheet total (assets) | 0.00 | 0.00 | 20.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -80.00 | -80.00 | -80.00 | -80.00 | -80.00 |
| Profit of the financial year | 50.00 | ||||
| Shareholders equity total | -30.00 | -30.00 | -30.00 | -30.00 | 20.00 |
| Non-current liabilities total | |||||
| Current owed to participating | 30.00 | 0.00 | 0.00 | 0.00 | |
| Current owed to group member | 30.00 | ||||
| Other non-interest bearing current liabilities | 30.00 | 30.00 | |||
| Current liabilities total | 30.00 | 30.00 | 30.00 | 30.00 | 0.00 |
| Balance sheet total (liabilities) | 0.00 | 0.00 | 20.00 |
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.