Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -7.54 | -7.74 |
| Gross profit | -7.54 | -7.74 |
| EBIT | -7.54 | -7.74 |
| Pre-tax profit | -7.54 | -7.74 |
| Income taxes | 3.32 | 1.70 |
| Net earnings | -4.22 | -6.04 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Holdings in group member companies | 40.00 | 40.00 |
| Investments total | 40.00 | 40.00 |
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 3.32 | 1.70 |
| Short term receivables total | 3.32 | 1.70 |
| Balance sheet total (assets) | 43.32 | 41.70 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | -6.04 | |
| Other reserves | 6.04 | |
| Profit of the financial year | -4.22 | -6.04 |
| Shareholders equity total | 35.78 | 33.96 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 7.54 | 7.74 |
| Current liabilities total | 7.54 | 7.74 |
| Balance sheet total (liabilities) | 43.32 | 41.70 |
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.