Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -5.80 | -5.60 | -6.50 | -7.20 | -0.50 |
| Gross profit | -5.80 | -5.60 | -6.50 | -7.20 | -0.50 |
| EBIT | -5.80 | -5.60 | -6.50 | -7.20 | -0.50 |
| Other financial expenses | -0.27 | -0.08 | 0.00 | ||
| Net income from associates (fin.) | -82.16 | -27.61 | 76.03 | 305.72 | |
| Pre-tax profit | -87.96 | -33.21 | -6.77 | 68.75 | 305.22 |
| Income taxes | 1.28 | 1.23 | 1.47 | 1.58 | 0.11 |
| Net earnings | -86.68 | -31.98 | -5.30 | 70.34 | 305.33 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 27.61 | 76.03 | 381.76 | ||
| Investments total | 27.61 | 76.03 | 381.76 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 0.11 | ||||
| Current other receivables | 1.35 | 1.38 | 1.65 | ||
| Current deferred tax assets | 1.28 | 1.23 | 1.47 | 1.58 | |
| Short term receivables total | 2.63 | 2.61 | 1.47 | 3.23 | 0.11 |
| Cash and bank deposits | 32.68 | 28.43 | 24.76 | 26.16 | 14.04 |
| Cash and cash equivalents | 32.68 | 28.43 | 24.76 | 26.16 | 14.04 |
| Balance sheet total (assets) | 62.91 | 31.03 | 26.24 | 105.42 | 395.91 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 19.19 | -67.49 | -99.47 | - 104.77 | -34.43 |
| Profit of the financial year | -86.68 | -31.98 | -5.30 | 70.34 | 305.33 |
| Shareholders equity total | 57.51 | 25.53 | 20.23 | 90.57 | 395.91 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.40 | 5.50 | 6.00 | 14.85 | |
| Current liabilities total | 5.40 | 5.50 | 6.00 | 14.85 | |
| Balance sheet total (liabilities) | 62.91 | 31.03 | 26.24 | 105.42 | 395.91 |
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.