Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -14.16 | -29.48 | -60.51 | 156.99 | 16.11 |
| Total depreciation | -17.25 | -23.00 | -5.75 | ||
| EBIT | -14.16 | -46.73 | -83.51 | 151.24 | 16.11 |
| Other financial income | 228.11 | 0.82 | |||
| Other financial expenses | - 138.77 | -55.85 | -62.20 | - 123.46 | - 125.68 |
| Pre-tax profit | 75.18 | - 102.58 | - 145.71 | 28.61 | - 109.56 |
| Net earnings | 75.18 | - 102.58 | - 145.71 | 28.61 | - 109.56 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 97.75 | 74.75 | |||
| Tangible assets total | 97.75 | 74.75 | |||
| Investments total | |||||
| Non-current loans receivable | 1 541.16 | 1 541.16 | 1 558.05 | ||
| Long term receivables total | 1 541.16 | 1 541.16 | 1 558.05 | ||
| Finished products/goods | 18.51 | ||||
| Inventories total | 18.51 | ||||
| Current trade debtors | 36.09 | ||||
| Current other receivables | 0.81 | 7.15 | 6.39 | 0.68 | |
| Short term receivables total | 0.81 | 7.15 | 6.39 | 36.77 | |
| Cash and bank deposits | 0.46 | 39.79 | 2.83 | ||
| Cash and cash equivalents | 0.46 | 39.79 | 2.83 | ||
| Balance sheet total (assets) | 1.28 | 156.05 | 1 625.89 | 1 547.55 | 1 594.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | -1 506.50 | ||||
| Retained earnings | -1 479.10 | 102.58 | -1 506.50 | -1 652.21 | -1 623.60 |
| Profit of the financial year | 75.18 | - 102.58 | - 145.71 | 28.61 | - 109.56 |
| Shareholders equity total | -1 353.91 | -1 456.50 | -1 602.21 | -1 573.60 | -1 683.16 |
| Provisions | 1 597.71 | 3 111.62 | |||
| Non-current owed to group member | 1 345.81 | 1 597.71 | 3 111.62 | 3 111.78 | 3 267.61 |
| Non-current other liabilities | 9.38 | 116.48 | |||
| Non-current liabilities total | 1 355.19 | 1 597.71 | 3 228.10 | 3 111.78 | 3 267.61 |
| Other non-interest bearing current liabilities | 14.84 | 9.38 | 10.38 | ||
| Current liabilities total | 14.84 | 9.38 | 10.38 | ||
| Balance sheet total (liabilities) | 1.28 | 1 753.76 | 4 737.50 | 1 547.55 | 1 594.83 |
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.