Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 100.00 | |
| External services | -8.30 | -2.36 |
| Gross profit | -8.30 | 97.64 |
| EBIT | -8.30 | 97.64 |
| Other financial expenses | -0.21 | |
| Pre-tax profit | -8.52 | 97.64 |
| Net earnings | -8.52 | 97.64 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 150.00 | 150.00 |
| Investments total | 150.00 | 150.00 |
| Long term receivables total | ||
| Inventories total | ||
| Current owed by particip. interest comp. | 153.33 | 153.33 |
| Short term receivables total | 153.33 | 153.33 |
| Cash and bank deposits | 31.48 | 86.13 |
| Cash and cash equivalents | 31.48 | 86.13 |
| Balance sheet total (assets) | 334.82 | 389.46 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 58.90 | |
| Other reserves | -58.90 | |
| Retained earnings | -67.42 | |
| Profit of the financial year | -8.52 | 97.64 |
| Shareholders equity total | 31.48 | 70.23 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 303.33 | 319.24 |
| Current liabilities total | 303.33 | 319.24 |
| Balance sheet total (liabilities) | 334.82 | 389.46 |
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.