Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -0.79 | -1.21 | |||
| Reduction in value of non-current assets | 11.30 | -33.85 | |||
| EBIT | 10.51 | -35.06 | |||
| Other financial expenses | -0.05 | -0.07 | |||
| Exchange rate differences | -53.29 | ||||
| Net income from associates (fin.) | 46.53 | 32.69 | |||
| Pre-tax profit | 46.53 | 32.69 | -53.29 | 10.47 | -35.13 |
| Income taxes | 0.18 | 0.30 | |||
| Net earnings | 46.53 | 32.69 | -53.29 | 10.65 | -34.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 46.53 | 65.94 | 77.24 | 43.39 | |
| Investments total | 46.53 | 65.94 | 77.24 | 43.39 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 |
| Current deferred tax assets | 0.18 | 3.13 | |||
| Short term receivables total | 0.66 | 0.66 | 0.66 | 0.85 | 3.79 |
| Holdings in group member companies | 79.23 | ||||
| Cash and bank deposits | 0.00 | 0.00 | 0.00 | 0.77 | |
| Cash and cash equivalents | 0.00 | 79.23 | 0.00 | 0.77 | |
| Balance sheet total (assets) | 47.20 | 79.89 | 66.60 | 78.09 | 47.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -2.36 | 44.18 | 76.87 | 23.58 | 34.23 |
| Profit of the financial year | 46.53 | 32.69 | -53.29 | 10.65 | -34.83 |
| Shareholders equity total | 44.18 | 76.87 | 63.58 | 74.23 | 39.40 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.66 | ||||
| Current trade creditors | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 |
| Current owed to participating | 1.52 | 1.52 | 1.52 | 1.70 | 7.05 |
| Current liabilities total | 3.02 | 3.02 | 3.02 | 3.86 | 8.55 |
| Balance sheet total (liabilities) | 47.20 | 79.89 | 66.60 | 78.09 | 47.95 |
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.