Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -4.39 | -4.07 | -4.06 | -4.38 | -5.00 |
| Gross profit | -4.39 | -4.07 | -4.06 | -4.38 | -5.00 |
| Other operating expenses | -9.13 | ||||
| Total depreciation | - 599.37 | -0.00 | |||
| EBIT | - 612.89 | -4.07 | -4.06 | -4.38 | -5.00 |
| Other financial expenses | -0.12 | -0.09 | -0.07 | ||
| Pre-tax profit | - 613.00 | -4.15 | -4.13 | -4.38 | -5.00 |
| Net earnings | - 613.00 | -4.15 | -4.13 | -4.38 | -5.00 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Other current investments | 0.00 | ||||
| Cash and bank deposits | 14.30 | 10.15 | 6.02 | 1.65 | 0.15 |
| Cash and cash equivalents | 14.30 | 10.15 | 6.02 | 1.65 | 0.15 |
| Balance sheet total (assets) | 14.30 | 10.15 | 6.02 | 1.65 | 0.15 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 573.56 | -39.45 | -43.60 | -47.73 | -52.10 |
| Profit of the financial year | - 613.00 | -4.15 | -4.13 | -4.38 | -5.00 |
| Shareholders equity total | 10.55 | 6.40 | 2.27 | -2.10 | -7.10 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 |
| Current owed to participating | 3.50 | ||||
| Current liabilities total | 3.75 | 3.75 | 3.75 | 3.75 | 7.25 |
| Balance sheet total (liabilities) | 14.30 | 10.15 | 6.02 | 1.65 | 0.15 |
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.