Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -11.20 | - 613.25 | -29.88 | -12.50 | -11.65 |
| EBIT | -11.20 | - 613.25 | -29.88 | -12.50 | -11.65 |
| Other financial expenses | -0.94 | ||||
| Pre-tax profit | -12.13 | - 613.25 | -29.88 | -12.50 | -11.65 |
| Income taxes | 137.18 | - 134.92 | |||
| Net earnings | -12.13 | - 476.07 | - 164.79 | -12.50 | -11.65 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Advance payments and construction in progress | 250.25 | ||||
| Tangible assets total | 250.25 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 50.55 | 50.55 | 50.55 | ||
| Current other receivables | 1 312.56 | 33.75 | 10.75 | ||
| Current deferred tax assets | 134.92 | ||||
| Short term receivables total | 1 312.56 | 168.66 | 61.30 | 50.55 | 50.55 |
| Cash and bank deposits | 5.36 | 0.03 | |||
| Cash and cash equivalents | 5.36 | 0.03 | |||
| Balance sheet total (assets) | 1 568.18 | 168.66 | 61.33 | 50.55 | 50.55 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -0.67 | -12.80 | 161.12 | -3.67 | -16.17 |
| Profit of the financial year | -12.13 | - 476.07 | - 164.79 | -12.50 | -11.65 |
| Shareholders equity total | 37.20 | - 438.88 | 46.33 | 33.83 | 22.18 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.00 | 28.13 | 15.00 | 16.72 | |
| Current owed to group member | 274.98 | 579.42 | |||
| Other non-interest bearing current liabilities | 1 250.01 | 0.00 | 28.38 | ||
| Current liabilities total | 1 530.98 | 607.54 | 15.00 | 16.72 | 28.38 |
| Balance sheet total (liabilities) | 1 568.18 | 168.66 | 61.33 | 50.55 | 50.55 |
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.