Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 332.18 | - 361.78 | - 352.58 | - 356.94 | - 358.27 |
| Employee benefit expenses | - 345.84 | - 345.84 | - 345.84 | - 345.84 | - 345.84 |
| EBIT | - 678.02 | - 707.62 | - 698.42 | - 702.78 | - 704.11 |
| Other financial income | 664.46 | 649.04 | 466.33 | 637.07 | 574.22 |
| Other financial expenses | -0.67 | -6.18 | -48.53 | -1.52 | -0.25 |
| Income from other inv. held as non-curr. assets | 0.03 | 0.00 | |||
| Pre-tax profit | -14.20 | -64.76 | - 280.63 | -67.23 | - 130.13 |
| Net earnings | -14.20 | -64.76 | - 280.63 | -67.23 | - 130.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 0.59 | 0.56 | 0.60 | 3 500.60 | 0.59 |
| Non-current other receivables | 3 500.00 | ||||
| Long term receivables total | 0.59 | 0.56 | 0.60 | 3 500.60 | 3 500.59 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 22 621.77 | 9 150.29 | 22 396.69 | 18 842.57 | 18 778.27 |
| Current other receivables | 679.44 | 641.13 | 655.41 | 625.80 | 646.30 |
| Short term receivables total | 23 301.20 | 9 791.42 | 23 052.11 | 19 468.37 | 19 424.57 |
| Cash and bank deposits | 229.10 | 13 684.19 | 129.54 | 139.91 | 60.56 |
| Cash and cash equivalents | 229.10 | 13 684.19 | 129.54 | 139.91 | 60.56 |
| Balance sheet total (assets) | 23 530.90 | 23 476.17 | 23 182.25 | 23 108.88 | 22 985.72 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 20 000.00 | 20 000.00 | 20 000.00 | 20 000.00 | 20 000.00 |
| Retained earnings | 3 486.04 | 3 471.84 | 3 407.08 | 3 126.45 | 3 059.22 |
| Profit of the financial year | -14.20 | -64.76 | - 280.63 | -67.23 | - 130.13 |
| Shareholders equity total | 23 471.84 | 23 407.08 | 23 126.45 | 23 059.22 | 22 929.09 |
| Non-current liabilities total | |||||
| Current trade creditors | 34.50 | 37.50 | 38.63 | 39.00 | 39.00 |
| Other non-interest bearing current liabilities | 24.56 | 31.59 | 17.17 | 10.66 | 17.64 |
| Current liabilities total | 59.06 | 69.09 | 55.80 | 49.66 | 56.64 |
| Balance sheet total (liabilities) | 23 530.90 | 23 476.17 | 23 182.25 | 23 108.88 | 22 985.72 |
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.