Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -30.00 | -30.00 |
| Gross profit | -30.00 | -30.00 |
| EBIT | -30.00 | -30.00 |
| Other financial expenses | - 224.79 | - 528.89 |
| Pre-tax profit | - 254.79 | - 558.88 |
| Net earnings | - 254.79 | - 558.88 |
Assets (kDKK)
| 2020 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Holdings in group member companies | 27 000.00 |
| Investments total | 27 000.00 |
| Long term receivables total | |
| Inventories total | |
| Short term receivables total | |
| Balance sheet total (assets) | 27 000.00 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | - 254.79 | |
| Profit of the financial year | - 254.79 | - 558.88 |
| Shareholders equity total | - 214.79 | - 773.68 |
| Non-current other liabilities | 27 199.79 | 743.68 |
| Non-current liabilities total | 27 199.79 | 743.68 |
| Current trade creditors | 15.00 | 30.00 |
| Current owed to participating | 27 199.79 | 743.68 |
| Other non-interest bearing current liabilities | -27 199.79 | - 743.68 |
| Current liabilities total | 15.00 | 30.00 |
| Balance sheet total (liabilities) | 27 000.00 |
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.