Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| Costs of management | -4.38 | -4.38 | -4.38 | -3.13 | -3.29 |
| EBIT | -4.38 | -4.38 | -4.38 | -3.13 | -3.29 |
| Other financial income | 2.21 | 4.04 | 4.03 | 4.01 | 4.04 |
| Pre-tax profit | -2.17 | -0.33 | -0.34 | 0.89 | 0.75 |
| Net earnings | -2.17 | -0.33 | -0.34 | 0.89 | 0.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 34.01 | 33.99 | 33.65 | 34.54 | 35.28 |
| Short term receivables total | 34.01 | 33.99 | 33.65 | 34.54 | 35.28 |
| Cash and bank deposits | 0.31 | ||||
| Cash and cash equivalents | 0.31 | ||||
| Balance sheet total (assets) | 34.33 | 33.99 | 33.65 | 34.54 | 35.28 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -13.50 | -15.68 | -16.01 | -16.35 | -15.46 |
| Profit of the financial year | -2.17 | -0.33 | -0.34 | 0.89 | 0.75 |
| Shareholders equity total | 34.33 | 33.99 | 33.65 | 34.54 | 35.28 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 34.33 | 33.99 | 33.65 | 34.54 | 35.28 |
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.