Income statement (kDKK)
| 2019 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 3.44 |
| Costs of manufacturing | -50.35 |
| External services | -3.46 |
| Gross profit | -52.93 |
| Costs of management | -2.56 |
| Social security expenses | -0.68 |
| Other operating expenses | -0.32 |
| EBIT | -53.93 |
| Pre-tax profit | -53.93 |
| Net earnings | -53.93 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 4.30 | |
| Short term receivables total | 4.30 | |
| Cash and bank deposits | 17.63 | 1.42 |
| Cash and cash equivalents | 17.63 | 1.42 |
| Balance sheet total (assets) | 21.93 | 1.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -54.23 | -54.23 | -54.23 | -54.23 | |
| Profit of the financial year | -53.93 | ||||
| Shareholders equity total | -13.93 | -14.22 | -14.22 | -14.22 | -14.22 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 35.86 | 15.65 | 14.22 | 14.22 | 14.22 |
| Current liabilities total | 35.86 | 15.65 | 14.22 | 14.22 | 14.22 |
| Balance sheet total (liabilities) | 21.93 | 1.42 |
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.