Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -1.25 | -1.25 | -1.25 | -1.25 | -1.25 |
| Gross profit | -1.25 | -1.25 | -1.25 | -1.25 | -1.25 |
| EBIT | -1.25 | -1.25 | -1.25 | -1.25 | -1.25 |
| Net income from associates (fin.) | 0.29 | 183.34 | 54.08 | 54.65 | |
| Pre-tax profit | -1.25 | -0.96 | 182.09 | 52.83 | 53.40 |
| Net earnings | -1.25 | -0.96 | 182.09 | 52.83 | 53.40 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 0.29 | 183.64 | 237.72 | 219.33 | |
| Investments total | 0.29 | 183.64 | 237.72 | 219.33 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 172.81 | 172.81 | 172.81 | 172.81 | 181.72 |
| Short term receivables total | 172.81 | 172.81 | 172.81 | 172.81 | 181.72 |
| Balance sheet total (assets) | 172.81 | 173.10 | 356.45 | 410.52 | 401.05 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 17.64 | 71.72 | 53.33 | ||
| Retained earnings | -18.81 | -20.06 | -38.66 | 89.36 | 160.57 |
| Profit of the financial year | -1.25 | -0.96 | 182.09 | 52.83 | 53.40 |
| Shareholders equity total | 104.94 | 103.98 | 286.07 | 338.90 | 392.30 |
| Non-current other liabilities | 62.88 | 65.38 | 1.25 | ||
| Non-current liabilities total | 62.88 | 65.38 | 1.25 | ||
| Current owed to participating | 3.13 | 6.25 | 7.50 | 6.25 | 7.50 |
| Other non-interest bearing current liabilities | 64.75 | 62.88 | 62.88 | 65.38 | 1.25 |
| Current liabilities total | 67.88 | 69.13 | 70.38 | 71.63 | 8.75 |
| Balance sheet total (liabilities) | 172.81 | 173.10 | 419.32 | 475.90 | 402.30 |
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.