21-5 DK43 P/S — Credit Rating and Financial Key Figures
CVR number: 42452033
Rungstedvej 41, 2970 Hørsholm
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | -38.76 | 6.61 | - 350.94 |
Total depreciation | - 223.32 | ||
EBIT | -38.76 | 6.61 | - 574.25 |
Other financial income | 73.24 | 19.67 | 261.55 |
Other financial expenses | - 148.84 | - 189.42 | -12.22 |
Pre-tax profit | - 114.36 | - 163.14 | - 324.92 |
Net earnings | - 114.36 | - 163.14 | - 324.92 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Buildings | 19 453.02 | 21 259.80 | |
Tangible assets total | 19 453.02 | 21 259.80 | |
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Prepayments and accrued income | 1 219.79 | 419.58 | 423.59 |
Current other receivables | 6.66 | 82.97 | |
Short term receivables total | 1 219.79 | 426.24 | 506.56 |
Cash and bank deposits | 37 310.34 | 18 556.39 | 11 076.20 |
Cash and cash equivalents | 37 310.34 | 18 556.39 | 11 076.20 |
Balance sheet total (assets) | 38 530.13 | 38 435.66 | 32 842.56 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 10 500.00 | 10 500.00 | 10 710.00 |
Retained earnings | 18 001.20 | 17 886.84 | 20 348.70 |
Profit of the financial year | - 114.36 | - 163.14 | - 324.92 |
Shareholders equity total | 28 386.84 | 28 223.70 | 30 733.78 |
Non-current owed to group member | 676.62 | 676.62 | 725.76 |
Non-current liabilities total | 676.62 | 676.62 | 725.76 |
Current trade creditors | 35.42 | 113.76 | 116.81 |
Current owed to participating | 9 431.25 | 9 421.58 | 1 266.21 |
Current liabilities total | 9 466.67 | 9 535.34 | 1 383.02 |
Balance sheet total (liabilities) | 38 530.13 | 38 435.66 | 32 842.56 |
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.