Income statement (kDKK)
| Net sales |
| Gross profit |
| EBIT |
| Pre-tax profit |
| Net earnings |
Assets (kDKK)
| Intangible assets total |
| Tangible assets total |
| Investments total |
| Long term receivables total |
| Inventories total |
| Short term receivables total |
| Balance sheet total (assets) |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | - 178.86 | - 178.86 | - 178.86 | |
| Retained earnings | - 675.49 | |||
| Shareholders equity total | - 595.49 | -98.86 | -98.86 | -98.86 |
| Non-current loans from credit institutions | 478.19 | |||
| Non-current liabilities total | 478.19 | |||
| Current owed to group member | 116.41 | 98.86 | 98.86 | 98.86 |
| Other non-interest bearing current liabilities | 0.89 | |||
| Current liabilities total | 117.30 | 98.86 | 98.86 | 98.86 |
| Balance sheet total (liabilities) |
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.