Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| EBIT | |||||
| Income from other inv. held as non-curr. assets | 9.15 | 4.84 | 3.46 | ||
| Net income from associates (fin.) | 33.87 | 18.27 | |||
| Pre-tax profit | 9.15 | 4.84 | 3.46 | 33.87 | 18.27 |
| Net earnings | 9.15 | 4.84 | 3.46 | 33.87 | 18.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 66.79 | 70.07 | 73.53 | 107.40 | 125.67 |
| Investments total | 66.79 | 70.07 | 73.53 | 107.40 | 125.67 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 5.00 | ||||
| Short term receivables total | 5.00 | ||||
| Balance sheet total (assets) | 66.79 | 70.07 | 73.53 | 107.40 | 130.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | -13.21 | -9.93 | -6.47 | 27.40 | 50.66 |
| Retained earnings | -9.15 | -4.84 | -3.46 | -33.87 | -18.27 |
| Profit of the financial year | 9.15 | 4.84 | 3.46 | 33.87 | 18.27 |
| Shareholders equity total | 66.79 | 70.07 | 73.53 | 107.40 | 130.66 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 66.79 | 70.07 | 73.53 | 107.40 | 130.66 |
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.