Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -9.82 | -19.06 | -0.92 | -0.92 | -2.09 |
| EBIT | -9.82 | -19.06 | -0.92 | -0.92 | -2.09 |
| Other financial expenses | -10.67 | -11.66 | -11.93 | -16.04 | -22.49 |
| Pre-tax profit | -20.49 | -30.72 | -12.85 | -16.96 | -24.58 |
| Income taxes | 4.51 | 6.78 | 2.84 | 3.74 | 5.41 |
| Net earnings | -15.98 | -23.95 | -10.01 | -13.22 | -19.17 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 18.14 | ||||
| Inventories total | 18.14 | ||||
| Current amounts owed by group member comp. | 613.65 | 618.16 | 624.92 | 627.76 | 122.88 |
| Current other receivables | 4.51 | 6.78 | 2.84 | 3.74 | 5.41 |
| Short term receivables total | 618.16 | 624.94 | 627.76 | 631.50 | 128.29 |
| Cash and bank deposits | 4.50 | ||||
| Cash and cash equivalents | 4.50 | ||||
| Balance sheet total (assets) | 636.30 | 624.94 | 627.76 | 631.50 | 132.80 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 416.27 | - 432.25 | - 456.19 | - 466.21 | - 479.42 |
| Profit of the financial year | -15.98 | -23.95 | -10.01 | -13.22 | -19.17 |
| Shareholders equity total | 67.75 | 43.81 | 33.79 | 20.58 | 1.41 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 568.55 | 581.13 | 593.96 | 610.92 | |
| Current owed to group member | 131.38 | ||||
| Current liabilities total | 568.55 | 581.13 | 593.96 | 610.92 | 131.38 |
| Balance sheet total (liabilities) | 636.30 | 624.94 | 627.76 | 631.50 | 132.80 |
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.