Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -3.00 | -4.00 | -6.00 | -6.00 | -4.65 |
| EBIT | -3.00 | -4.00 | -6.00 | -6.00 | -4.65 |
| Other financial income | 1.00 | 3.00 | 0.10 | ||
| Other financial expenses | -3.00 | -3.00 | -3.00 | -3.00 | -2.98 |
| Pre-tax profit | -5.00 | -4.00 | -9.00 | -9.00 | -7.54 |
| Net earnings | -5.00 | -4.00 | -9.00 | -9.00 | -7.54 |
Assets (kDKK)
| 2020 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 1.00 | 0.02 |
| Short term receivables total | 1.00 | 0.02 |
| Balance sheet total (assets) | 1.00 | 0.02 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 395.00 | - 400.00 | - 405.00 | - 413.00 | - 421.62 |
| Profit of the financial year | -5.00 | -4.00 | -9.00 | -9.00 | -7.54 |
| Shareholders equity total | - 275.00 | - 279.00 | - 289.00 | - 297.00 | - 304.15 |
| Non-current liabilities total | |||||
| Current owed to participating | 273.00 | 278.00 | 286.00 | 295.00 | 302.17 |
| Other non-interest bearing current liabilities | 2.00 | 2.00 | 3.00 | 2.00 | 2.00 |
| Current liabilities total | 275.00 | 280.00 | 289.00 | 297.00 | 304.17 |
| Balance sheet total (liabilities) | 1.00 | 0.02 |
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.