Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -7.79 | -0.42 | -0.42 |
| Gross profit | -7.79 | -0.42 | -0.42 |
| EBIT | -7.79 | -0.42 | -0.42 |
| Other financial expenses | -3.07 | -0.32 | |
| Income from other inv. held as non-curr. assets | 200.00 | 100.00 | |
| Pre-tax profit | 189.15 | 99.26 | -0.42 |
| Net earnings | 189.15 | 99.26 | -0.42 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Holdings in group member companies | 300.00 | 300.00 | 300.00 |
| Investments total | 300.00 | 300.00 | 300.00 |
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 100.00 | 100.00 | |
| Short term receivables total | 100.00 | 100.00 | |
| Cash and bank deposits | 106.51 | 5.77 | 35.34 |
| Cash and cash equivalents | 106.51 | 5.77 | 35.34 |
| Balance sheet total (assets) | 506.51 | 405.76 | 335.35 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 189.15 | 288.40 | |
| Profit of the financial year | 189.15 | 99.26 | -0.42 |
| Shareholders equity total | 229.14 | 328.40 | 327.98 |
| Non-current liabilities total | |||
| Current trade creditors | 5.00 | ||
| Other non-interest bearing current liabilities | 272.36 | 77.36 | 7.36 |
| Current liabilities total | 277.36 | 77.36 | 7.36 |
| Balance sheet total (liabilities) | 506.51 | 405.76 | 335.35 |
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.