Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | ||||
| EBIT | ||||
| Other financial expenses | -0.01 | -0.03 | -0.03 | |
| Reduction non-current investment assets | - 100.00 | |||
| Pre-tax profit | - 100.01 | -0.03 | -0.03 | |
| Income taxes | 1.26 | |||
| Net earnings | 1.26 | - 100.01 | -0.03 | -0.03 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 227.78 | 127.78 | 127.78 | 127.78 | 127.78 |
| Long term receivables total | 227.78 | 127.78 | 127.78 | 127.78 | 127.78 |
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 3.30 | 3.30 | 3.27 | 3.24 | 3.24 |
| Cash and cash equivalents | 3.30 | 3.30 | 3.27 | 3.24 | 3.24 |
| Balance sheet total (assets) | 231.08 | 131.07 | 131.04 | 131.01 | 131.01 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 33.33 | 34.58 | -65.42 | -65.45 | -65.48 |
| Profit of the financial year | 1.26 | - 100.01 | -0.03 | -0.03 | |
| Shareholders equity total | 84.58 | -15.42 | -15.45 | -15.48 | -15.48 |
| Non-current liabilities total | |||||
| Current owed to group member | 146.50 | 146.50 | 146.50 | 146.50 | 146.50 |
| Current liabilities total | 146.50 | 146.50 | 146.50 | 146.50 | 146.50 |
| Balance sheet total (liabilities) | 231.08 | 131.07 | 131.04 | 131.01 | 131.01 |
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.