Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -25.99 | - 306.91 | -44.98 |
| Employee benefit expenses | - 266.04 | -0.82 | |
| EBIT | - 292.04 | - 306.91 | -45.80 |
| Other financial expenses | -18.58 | -13.00 | -7.50 |
| Pre-tax profit | - 310.62 | - 319.91 | -53.30 |
| Income taxes | 68.33 | 8.52 | 6.70 |
| Net earnings | - 242.29 | - 311.39 | -46.60 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Holdings in group member companies | 32 000.00 | 32 000.00 | 32 000.00 |
| Other receivables | -0.00 | ||
| Investments total | 32 000.00 | 32 000.00 | 32 000.00 |
| Non-current loans receivable | 4 227.35 | 4 227.35 | |
| Long term receivables total | 4 227.35 | 4 227.35 | |
| Inventories total | |||
| Current deferred tax assets | 68.33 | 8.51 | 6.71 |
| Short term receivables total | 68.33 | 8.51 | 6.71 |
| Cash and bank deposits | 214.38 | 922.96 | 709.80 |
| Cash and cash equivalents | 214.38 | 922.96 | 709.80 |
| Balance sheet total (assets) | 32 282.71 | 37 158.82 | 36 943.86 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 500.00 | 600.00 | 600.00 |
| Retained earnings | 32 000.00 | 36 657.71 | 36 346.32 |
| Profit of the financial year | - 242.29 | - 311.39 | -46.60 |
| Shareholders equity total | 32 257.71 | 36 946.32 | 36 899.72 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 1.89 | ||
| Current trade creditors | 25.00 | 212.50 | 42.25 |
| Current liabilities total | 25.00 | 212.50 | 44.14 |
| Balance sheet total (liabilities) | 32 282.71 | 37 158.82 | 36 943.86 |
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.