Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -7.85 | -10.69 | -14.08 | -11.58 | -9.49 |
| EBIT | -7.85 | -10.69 | -14.08 | -11.58 | - 377.07 |
| Other financial income | 0.25 | ||||
| Other financial expenses | -26.23 | -18.84 | -19.59 | -23.01 | |
| Pre-tax profit | -34.09 | -29.53 | -33.67 | -34.58 | - 376.82 |
| Income taxes | 7.02 | 2.03 | |||
| Net earnings | -34.09 | -29.53 | -33.67 | -27.56 | - 374.79 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 470.87 | 467.57 | 450.83 | 371.52 | |
| Current other receivables | 8.66 | 20.40 | |||
| Current deferred tax assets | 7.02 | 2.03 | |||
| Short term receivables total | 470.87 | 476.23 | 471.23 | 378.53 | 2.03 |
| Cash and bank deposits | 6.22 | 1.87 | 87.32 | 84.95 | |
| Cash and cash equivalents | 6.22 | 1.87 | 87.32 | 84.95 | |
| Balance sheet total (assets) | 477.09 | 476.23 | 473.10 | 465.85 | 86.99 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 472.62 | - 506.71 | - 536.24 | - 569.91 | - 597.47 |
| Profit of the financial year | -34.09 | -29.53 | -33.67 | -27.56 | - 374.79 |
| Shareholders equity total | - 426.71 | - 456.24 | - 489.91 | - 517.47 | - 892.25 |
| Provisions | 0.00 | 0.00 | |||
| Non-current owed to group member | 978.32 | 974.24 | |||
| Non-current liabilities total | 978.32 | 974.24 | |||
| Current loans from credit institutions | 0.75 | ||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current owed to group member | 789.61 | ||||
| Other non-interest bearing current liabilities | 898.80 | 926.72 | 168.39 | ||
| Current liabilities total | 903.80 | 932.47 | 963.01 | 5.00 | 5.00 |
| Balance sheet total (liabilities) | 477.09 | 476.23 | 473.10 | 465.85 | 86.99 |
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.