Income statement (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -21.00 | 85.90 | -33.37 | -26.87 | 150.45 |
EBIT | -21.00 | 85.90 | -33.37 | -26.87 | 150.45 |
Other financial income | 20.00 | 80.00 | 84.90 | 406.16 | |
Other financial expenses | -20.97 | -2.25 | -88.40 | - 436.16 | |
Net income from associates (fin.) | -4 080.00 | ||||
Pre-tax profit | -21.97 | -3 914.10 | -35.62 | -30.38 | 120.45 |
Income taxes | -29.46 | -4.65 | 28.19 | -12.00 | - 115.85 |
Net earnings | -51.43 | -3 918.75 | -7.43 | -42.37 | 4.60 |
Assets (kDKK)
2018 | |
---|---|
Intangible assets total | |
Tangible assets total | |
Investments total | |
Non-curr. owed by group member comp. | 4 051.73 |
Long term receivables total | 4 051.73 |
Inventories total | |
Short term receivables total | |
Balance sheet total (assets) | 4 051.73 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Retained earnings | -1 116.96 | 2 722.59 | -1 456.33 | -1 463.76 | -1 506.13 |
Profit of the financial year | -51.43 | -3 918.75 | -7.43 | -42.37 | 4.60 |
Shareholders equity total | - 168.39 | - 196.16 | - 463.76 | - 506.13 | - 501.53 |
Non-current liabilities total | |||||
Short-term capital loans | 4 053.12 | 162.14 | 162.95 | ||
Current trade creditors | 133.88 | 29.38 | 37.50 | 12.50 | 12.50 |
Current owed to group member | 33.12 | 86.67 | 152.80 | 192.37 | |
Short-term deferred tax liabilities | 4.65 | 10.76 | 12.00 | 115.85 | |
Other non-interest bearing current liabilities | 165.88 | 328.83 | 180.81 | ||
Current liabilities total | 4 220.11 | 196.16 | 463.76 | 506.13 | 501.53 |
Balance sheet total (liabilities) | 4 051.73 |
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.