Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -31.36 | -18.65 | -18.33 | 31.72 | -3.01 |
| Total depreciation | -91.79 | -91.79 | -69.84 | ||
| EBIT | - 123.15 | - 110.44 | -88.18 | 31.72 | -3.01 |
| Other financial expenses | -38.00 | -34.00 | -30.56 | -1.14 | -0.04 |
| Pre-tax profit | - 161.15 | - 144.44 | - 118.74 | 30.58 | -3.04 |
| Net earnings | - 161.15 | - 144.44 | - 118.74 | 30.58 | -3.04 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 324.63 | 232.84 | |||
| Tangible assets total | 324.63 | 232.84 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 259.30 | 259.30 | |||
| Current other receivables | 1.41 | 1.75 | 1.93 | 1.33 | |
| Short term receivables total | 1.41 | 1.75 | 259.30 | 261.23 | 1.33 |
| Cash and bank deposits | 422.61 | 194.72 | 120.65 | 7.93 | |
| Cash and cash equivalents | 422.61 | 194.72 | 120.65 | 7.93 | |
| Balance sheet total (assets) | 748.66 | 429.31 | 379.95 | 261.23 | 9.26 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 178.27 | - 339.42 | - 483.86 | - 602.59 | -37.70 |
| Profit of the financial year | - 161.15 | - 144.44 | - 118.74 | 30.58 | -3.04 |
| Shareholders equity total | - 289.42 | - 433.86 | - 552.59 | - 522.01 | 9.26 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.62 | ||||
| Current owed to participating | 8.91 | ||||
| Current owed to group member | 1 029.17 | 863.17 | 893.17 | 782.62 | |
| Other non-interest bearing current liabilities | 39.37 | ||||
| Current liabilities total | 1 038.08 | 863.17 | 932.54 | 783.24 | |
| Balance sheet total (liabilities) | 748.66 | 429.31 | 379.95 | 261.23 | 9.26 |
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.