Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -29.84 | -47.10 | -47.92 | -34.65 | -36.98 |
| EBIT | -29.84 | -47.10 | -47.92 | -34.65 | -36.98 |
| Other financial income | 92.67 | 55.81 | 60.04 | 26.21 | 166.94 |
| Other financial expenses | -64.79 | -32.24 | -25.82 | -32.20 | -52.82 |
| Pre-tax profit | -1.97 | -23.53 | -13.71 | -40.64 | 77.14 |
| Income taxes | 0.36 | -0.36 | |||
| Net earnings | -1.61 | -23.89 | -13.71 | -40.64 | 77.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 2 976.44 | 3 032.26 | 2 292.30 | 2 896.14 | |
| Long term receivables total | 2 976.44 | 3 032.26 | 2 292.30 | 2 896.14 | |
| Inventories total | |||||
| Current other receivables | 47.47 | ||||
| Current deferred tax assets | 0.36 | ||||
| Short term receivables total | 0.36 | 47.47 | |||
| Cash and bank deposits | 0.32 | 0.27 | 0.01 | 2 008.84 | 165.77 |
| Cash and cash equivalents | 0.32 | 0.27 | 0.01 | 2 008.84 | 165.77 |
| Balance sheet total (assets) | 2 977.12 | 3 032.53 | 2 292.31 | 2 008.84 | 3 109.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 1 324.41 | 1 322.80 | 1 298.91 | 1 285.20 | 1 244.57 |
| Profit of the financial year | -1.61 | -23.89 | -13.71 | -40.64 | 77.14 |
| Shareholders equity total | 1 372.80 | 1 348.91 | 1 335.20 | 1 294.57 | 1 371.70 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 1 604.32 | 1 683.61 | 957.10 | 714.27 | 1 737.67 |
| Current liabilities total | 1 604.32 | 1 683.61 | 957.10 | 714.27 | 1 737.67 |
| Balance sheet total (liabilities) | 2 977.12 | 3 032.53 | 2 292.31 | 2 008.84 | 3 109.37 |
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.