Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -4.88 | -5.18 | -10.60 | ||
| EBIT | -3.50 | -9.25 | -4.88 | -5.18 | -10.60 |
| Other financial income | 45.00 | 137.49 | 138.97 | 149.15 | |
| Other financial expenses | -0.08 | -35.16 | - 121.81 | - 134.66 | - 140.33 |
| Net income from associates (fin.) | 115.47 | 148.53 | |||
| Pre-tax profit | -3.58 | 0.58 | 126.27 | 147.67 | -1.79 |
| Income taxes | -0.51 | ||||
| Net earnings | -3.58 | 0.58 | 125.77 | 147.67 | -1.79 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 25.00 | 25.00 | 20.00 | 20.00 | 20.00 |
| Investments total | 25.00 | 25.00 | 20.00 | 20.00 | 20.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 1 155.00 | 3 587.49 | 3 703.40 | 4 077.54 | |
| Current other receivables | 20.00 | 20.00 | |||
| Short term receivables total | 1 155.00 | 3 607.49 | 3 723.40 | 4 077.54 | |
| Cash and bank deposits | 19.02 | 19.60 | 24.55 | 70.24 | 14.14 |
| Cash and cash equivalents | 19.02 | 19.60 | 24.55 | 70.24 | 14.14 |
| Balance sheet total (assets) | 1 199.01 | 44.60 | 3 652.03 | 3 813.64 | 4 111.69 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -5.41 | -8.98 | -8.40 | 117.37 | 265.03 |
| Profit of the financial year | -3.58 | 0.58 | 125.77 | 147.67 | -1.79 |
| Shareholders equity total | 41.02 | 41.60 | 167.37 | 315.03 | 313.25 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.00 | 3.00 | 3.00 | 3.00 | 6.25 |
| Short-term deferred tax liabilities | 0.51 | ||||
| Other non-interest bearing current liabilities | 1 155.00 | 3 481.16 | 3 495.61 | 3 792.19 | |
| Current liabilities total | 1 158.00 | 3.00 | 3 484.67 | 3 498.61 | 3 798.44 |
| Balance sheet total (liabilities) | 1 199.01 | 44.60 | 3 652.03 | 3 813.64 | 4 111.69 |
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.