Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 347.97 | -2.55 | 31.85 | 45.88 | -1.81 |
| Employee benefit expenses | - 489.81 | -0.36 | |||
| EBIT | - 141.84 | -2.91 | 31.85 | 45.88 | -1.81 |
| Other financial expenses | -2.03 | -0.04 | -2.03 | -0.14 | -4.04 |
| Pre-tax profit | - 143.87 | -2.94 | 29.82 | 45.74 | -5.84 |
| Income taxes | 7.58 | ||||
| Net earnings | - 143.87 | -2.94 | 29.82 | 45.74 | 1.74 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 50.00 | 50.00 | 50.00 | 50.00 | |
| Investments total | 50.00 | 50.00 | 50.00 | 50.00 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 99.97 | ||||
| Current deferred tax assets | 7.58 | ||||
| Short term receivables total | 99.97 | 7.58 | |||
| Cash and bank deposits | 1.49 | 3.46 | 24.46 | 23.43 | |
| Cash and cash equivalents | 1.49 | 3.46 | 24.46 | 23.43 | |
| Balance sheet total (assets) | 51.49 | 50.00 | 153.43 | 74.46 | 31.01 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -33.17 | - 177.05 | - 179.99 | - 150.16 | - 156.96 |
| Profit of the financial year | - 143.87 | -2.94 | 29.82 | 45.74 | 1.74 |
| Shareholders equity total | - 127.04 | - 129.99 | - 100.17 | -54.43 | - 105.23 |
| Non-current owed to group member | 37.68 | 38.92 | |||
| Non-current liabilities total | 37.68 | 38.92 | |||
| Current trade creditors | 6.00 | ||||
| Current owed to participating | 125.58 | 2.04 | 0.38 | ||
| Current owed to group member | 7.96 | 0.15 | |||
| Other non-interest bearing current liabilities | 134.86 | 141.06 | 120.05 | 126.70 | 135.85 |
| Current liabilities total | 140.86 | 141.06 | 253.60 | 128.88 | 136.23 |
| Balance sheet total (liabilities) | 51.49 | 50.00 | 153.43 | 74.46 | 31.01 |
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.