Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -8.72 | -7.99 |
| EBIT | -8.72 | -7.99 |
| Net income from associates (fin.) | 2 325.20 | |
| Pre-tax profit | -8.72 | 2 317.22 |
| Income taxes | 1.77 | 1.48 |
| Net earnings | -6.95 | 2 318.70 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 2 323.90 | |
| Investments total | 2 323.90 | |
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 1.77 | 3.25 |
| Short term receivables total | 1.77 | 3.25 |
| Cash and bank deposits | 37.48 | 30.79 |
| Cash and cash equivalents | 37.48 | 30.79 |
| Balance sheet total (assets) | 39.25 | 2 357.95 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Other reserves | 2 325.20 | |
| Retained earnings | -2 332.16 | |
| Profit of the financial year | -6.95 | 2 318.70 |
| Shareholders equity total | 33.05 | 2 351.75 |
| Non-current liabilities total | ||
| Current trade creditors | 3.75 | 3.75 |
| Current owed to participating | 2.45 | 2.45 |
| Current liabilities total | 6.20 | 6.20 |
| Balance sheet total (liabilities) | 39.25 | 2 357.95 |
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.