Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -3.50 | -3.88 |
| EBIT | -3.50 | -3.88 |
| Pre-tax profit | -3.50 | -3.88 |
| Net earnings | -3.50 | -3.88 |
Assets (kDKK)
| Intangible assets total |
| Tangible assets total |
| Investments total |
| Long term receivables total |
| Inventories total |
| Short term receivables total |
| Balance sheet total (assets) |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 170.91 | - 174.41 | - 178.28 | - 178.28 | - 178.28 |
| Profit of the financial year | -3.50 | -3.88 | |||
| Shareholders equity total | -49.41 | -53.28 | -53.28 | -53.28 | -53.28 |
| Non-current liabilities total | |||||
| Current owed to participating | 45.91 | 49.41 | 53.28 | 53.28 | 53.28 |
| Other non-interest bearing current liabilities | 3.50 | 3.88 | |||
| Current liabilities total | 49.41 | 53.28 | 53.28 | 53.28 | 53.28 |
| Balance sheet total (liabilities) |
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.