Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -1.51 | -1.51 | -0.60 | -0.90 | -1.21 |
| Gross profit | -1.51 | -1.51 | -0.60 | -0.90 | -1.21 |
| EBIT | -1.51 | -1.51 | -0.60 | -0.90 | -1.21 |
| Other financial expenses | -0.23 | -0.61 | -1.42 | -1.43 | |
| Pre-tax profit | -1.74 | -2.11 | -2.01 | -2.33 | -1.21 |
| Net earnings | -1.74 | -2.11 | -2.01 | -2.33 | -1.21 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.46 | 80.00 | |||
| Short term receivables total | 0.46 | 80.00 | |||
| Cash and bank deposits | 192.49 | 190.37 | 188.36 | 185.57 | 20.82 |
| Cash and cash equivalents | 192.49 | 190.37 | 188.36 | 185.57 | 20.82 |
| Balance sheet total (assets) | 192.49 | 190.37 | 188.36 | 186.03 | 100.82 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Profit of the financial year | -1.74 | -2.11 | -2.01 | -2.33 | -1.21 |
| Shareholders equity total | 48.26 | 47.89 | 47.98 | 47.67 | 48.79 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 144.23 | 142.49 | 140.37 | 138.36 | 52.03 |
| Current liabilities total | 144.23 | 142.49 | 140.37 | 138.36 | 52.03 |
| Balance sheet total (liabilities) | 192.49 | 190.37 | 188.36 | 186.03 | 100.82 |
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.