Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -12.47 | -0.75 | |||
| Gross profit | -12.47 | -0.41 | -21.41 | -11.11 | -2.87 |
| Costs of management | -10.36 | -2.87 | |||
| EBIT | -12.47 | -0.41 | -21.41 | -11.11 | -2.87 |
| Other financial expenses | -0.12 | ||||
| Pre-tax profit | -12.47 | -0.41 | -21.53 | -11.11 | -2.87 |
| Income taxes | -5.00 | -0.80 | |||
| Net earnings | -12.47 | -0.41 | -26.53 | -11.91 | -2.87 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 11.35 | ||||
| Other receivables | -2.04 | ||||
| Investments total | 11.35 | -2.04 | |||
| Non-current loans receivable | 10.29 | 10.29 | 10.29 | 38.71 | |
| Long term receivables total | 10.29 | 10.29 | 10.29 | 38.71 | |
| Inventories total | |||||
| Current other receivables | 2.04 | ||||
| Short term receivables total | 2.04 | ||||
| Cash and bank deposits | 0.01 | 0.83 | 3.23 | 1.40 | 1.74 |
| Cash and cash equivalents | 0.01 | 0.83 | 3.23 | 1.40 | 1.74 |
| Balance sheet total (assets) | 11.36 | 11.12 | 13.52 | 11.69 | 40.45 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 40.00 | 40.00 |
| Other reserves | 12.40 | 40.00 | |||
| Retained earnings | 12.47 | -2.10 | -2.51 | -29.04 | -40.95 |
| Profit of the financial year | -12.47 | -0.41 | -26.53 | -11.91 | -2.87 |
| Shareholders equity total | 0.00 | 9.89 | 10.96 | -0.95 | -3.82 |
| Provisions | -0.00 | -0.13 | |||
| Non-current other liabilities | 11.36 | ||||
| Non-current liabilities total | 11.36 | ||||
| Current trade creditors | 0.30 | ||||
| Current owed to participating | 1.23 | 2.77 | 12.78 | 44.19 | |
| Other non-interest bearing current liabilities | -0.22 | -0.22 | |||
| Current liabilities total | 1.23 | 2.56 | 12.78 | 44.27 | |
| Balance sheet total (liabilities) | 11.36 | 11.12 | 13.52 | 11.69 | 40.45 |
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.