Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 282.99 | - 158.40 | 22.96 | 79.85 | 204.83 |
| Total depreciation | -16.33 | -16.33 | -11.94 | ||
| EBIT | - 299.31 | - 174.73 | 11.03 | 79.85 | 204.83 |
| Other financial income | 4.85 | 4.99 | 0.78 | 2.75 | 0.02 |
| Other financial expenses | -1.18 | - 117.07 | -2.92 | -23.99 | - 114.20 |
| Pre-tax profit | - 295.64 | - 286.80 | 8.88 | 58.61 | 90.64 |
| Income taxes | - 171.45 | -47.52 | -42.44 | - 146.52 | -21.74 |
| Net earnings | - 467.09 | - 334.32 | -33.55 | -87.91 | 68.91 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 28.27 | 11.94 | |||
| Tangible assets total | 28.27 | 11.94 | |||
| Investments total | |||||
| Non-curr. owed by group member comp. | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | |
| Non-current other receivables | 2 000.00 | ||||
| Long term receivables total | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Inventories total | |||||
| Current trade debtors | 4.10 | 2.00 | 1.20 | ||
| Current amounts owed by group member comp. | 846.39 | 464.24 | 477.33 | 491.28 | 404.78 |
| Current other receivables | 0.71 | ||||
| Short term receivables total | 850.49 | 466.24 | 478.53 | 491.28 | 405.49 |
| Cash and bank deposits | 52.54 | 1.42 | 1.79 | 172.81 | |
| Cash and cash equivalents | 52.54 | 1.42 | 1.79 | 172.81 | |
| Balance sheet total (assets) | 2 931.30 | 2 479.60 | 2 480.32 | 2 491.28 | 2 578.30 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Other reserves | 848.94 | 532.85 | |||
| Other restricted equity | 848.94 | ||||
| Retained earnings | 40.20 | - 426.89 | - 445.12 | 54.17 | -33.74 |
| Profit of the financial year | - 467.09 | - 334.32 | -33.55 | -87.91 | 68.91 |
| Shareholders equity total | 722.05 | 387.73 | 354.17 | 266.26 | 335.16 |
| Non-current owed to group member | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | |
| Non-current other liabilities | 2 000.00 | ||||
| Non-current liabilities total | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Current loans from credit institutions | 0.47 | ||||
| Current trade creditors | 37.80 | 44.35 | 19.00 | 15.00 | 15.50 |
| Short-term deferred tax liabilities | 171.45 | 47.52 | 42.44 | 146.52 | 21.74 |
| Other non-interest bearing current liabilities | 64.71 | 63.03 | 205.90 | ||
| Current liabilities total | 209.26 | 91.87 | 126.15 | 225.02 | 243.14 |
| Balance sheet total (liabilities) | 2 931.30 | 2 479.60 | 2 480.32 | 2 491.28 | 2 578.30 |
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.