Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | 20.57 | 115.44 | 19.58 | ||
| Gross profit | 20.57 | 115.44 | 19.58 | -71.90 | -85.88 |
| EBIT | -20.57 | - 115.44 | -19.58 | -71.90 | -85.88 |
| Other financial income | 33.33 | 362.21 | |||
| Other financial expenses | - 911.50 | - 698.83 | - 652.73 | - 562.14 | - 589.78 |
| Net income from associates (fin.) | - 104.94 | 992.38 | 1 274.07 | 13 299.89 | -31.34 |
| Pre-tax profit | -1 037.01 | 178.11 | 601.76 | 12 699.19 | - 344.78 |
| Income taxes | 305.79 | 445.54 | 148.91 | 133.16 | 64.64 |
| Net earnings | - 731.22 | 623.65 | 750.67 | 12 832.34 | - 280.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 4 630.28 | 5 622.66 | 5 596.72 | 1 896.61 | 1 405.27 |
| Investments total | 4 630.28 | 5 622.66 | 5 596.72 | 1 896.61 | 1 405.27 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 16 033.33 | 13 313.75 | |||
| Current deferred tax assets | 305.79 | 138.46 | 333.48 | 133.42 | 236.61 |
| Short term receivables total | 305.79 | 138.46 | 333.48 | 16 166.75 | 13 550.36 |
| Balance sheet total (assets) | 4 936.07 | 5 761.12 | 5 930.21 | 18 063.36 | 14 955.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | |
| Other reserves | -8 863.21 | 125.00 | |||
| Retained earnings | -8 755.64 | - 623.65 | -8 863.21 | -8 112.54 | 4 719.81 |
| Profit of the financial year | - 731.22 | 623.65 | 750.67 | 12 832.34 | - 280.14 |
| Shareholders equity total | -9 361.86 | -8 738.21 | -7 987.54 | 4 844.81 | 4 564.66 |
| Provisions | 849.50 | ||||
| Non-current loans from credit institutions | 484.27 | ||||
| Non-current owed to group member | 1 172.58 | 1 172.58 | |||
| Non-current liabilities total | 484.27 | 1 172.58 | 1 172.58 | ||
| Current loans from credit institutions | 6 185.40 | 6 158.81 | 4 080.51 | 2 709.27 | 2 700.00 |
| Current trade creditors | 11.25 | 11.25 | 11.25 | ||
| Current owed to participating | 5 411.06 | 5 330.83 | 6 066.01 | 5 740.21 | 4 866.82 |
| Current owed to group member | 2 205.95 | 2 998.44 | 3 759.98 | 3 585.24 | 1 113.30 |
| Short-term deferred tax liabilities | 527.02 | ||||
| Other non-interest bearing current liabilities | - 849.50 | 11.25 | 11.25 | ||
| Current liabilities total | 13 813.66 | 14 499.33 | 13 068.24 | 12 045.97 | 9 218.38 |
| Balance sheet total (liabilities) | 4 936.07 | 5 761.12 | 5 930.21 | 18 063.36 | 14 955.63 |
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.