Income statement (kDKK)
| 2018 | 2019 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -2.20 | -3.30 | -6.25 | |
| EBIT | -2.20 | -3.30 | -6.25 | |
| Other financial expenses | -9.02 | 7.32 | -0.88 | -0.00 |
| Reduction non-current investment assets | 4.43 | |||
| Pre-tax profit | -11.21 | 4.02 | 3.55 | -6.25 |
| Income taxes | -2.73 | -0.73 | ||
| Net earnings | -11.21 | 1.29 | 2.83 | -6.25 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 7.69 | 7.68 | 7.69 | 7.69 | 1.44 |
| Current deferred tax assets | 3.46 | 0.73 | 0.73 | ||
| Short term receivables total | 11.15 | 8.41 | 8.41 | 7.69 | 1.44 |
| Balance sheet total (assets) | 11.15 | 8.41 | 8.41 | 7.69 | 1.44 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 313.32 | - 324.54 | - 323.25 | - 323.25 | - 320.42 |
| Profit of the financial year | -11.21 | 1.29 | 2.83 | -6.25 | |
| Shareholders equity total | - 199.54 | - 198.25 | - 198.25 | - 195.42 | - 201.67 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.01 | 2.69 | 2.69 | 0.00 | |
| Current owed to group member | 200.67 | 203.97 | 203.97 | 199.54 | 199.54 |
| Other non-interest bearing current liabilities | 3.57 | 3.57 | |||
| Current liabilities total | 210.69 | 206.66 | 206.66 | 203.11 | 203.11 |
| Balance sheet total (liabilities) | 11.15 | 8.41 | 8.41 | 7.69 | 1.44 |
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.