Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| Total depreciation | -5.00 | -5.00 | -5.00 | -5.00 | -5.00 |
| EBIT | -5.00 | -5.00 | -5.00 | -5.00 | -5.00 |
| Pre-tax profit | -5.00 | -5.00 | -5.00 | -5.00 | -5.00 |
| Income taxes | -24.39 | -8.47 | |||
| Net earnings | -5.00 | -5.00 | -5.00 | -29.39 | -13.47 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible rights | 45.00 | 40.00 | 35.00 | 30.00 | 25.00 |
| Intangible assets total | 45.00 | 40.00 | 35.00 | 30.00 | 25.00 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Balance sheet total (assets) | 45.00 | 40.00 | 35.00 | 30.00 | 25.00 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -5.00 | -10.00 | -15.00 | -44.39 | |
| Profit of the financial year | -5.00 | -5.00 | -5.00 | -29.39 | -13.47 |
| Shareholders equity total | 45.00 | 40.00 | 35.00 | 5.61 | -7.86 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 24.39 | 32.86 | |||
| Current liabilities total | 24.39 | 32.86 | |||
| Balance sheet total (liabilities) | 45.00 | 40.00 | 35.00 | 30.00 | 25.00 |
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.