Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | |||
| EBIT | |||
| Net income from associates (fin.) | 109.16 | - 169.16 | 41.72 |
| Pre-tax profit | 109.16 | - 169.16 | 41.72 |
| Net earnings | 109.16 | - 169.16 | 41.72 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Holdings in group member companies | 61.72 | |||
| Participating interests | 40.00 | 60.00 | 169.16 | |
| Investments total | 40.00 | 60.00 | 169.16 | 61.72 |
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Balance sheet total (assets) | 40.00 | 60.00 | 169.16 | 61.72 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 109.16 | -60.00 | |||
| Profit of the financial year | 109.16 | - 169.16 | 41.72 | ||
| Shareholders equity total | 40.00 | 40.00 | 149.16 | -20.00 | 21.72 |
| Non-current liabilities total | |||||
| Current owed to participating | 20.00 | 20.00 | 20.00 | 40.00 | |
| Current liabilities total | 20.00 | 20.00 | 20.00 | 40.00 | |
| Balance sheet total (liabilities) | 40.00 | 60.00 | 169.16 | 61.72 |
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.