Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| External services | -2.00 | -5.63 | -6.26 | -6.74 |
| Gross profit | -2.00 | -5.63 | -6.26 | -6.74 |
| EBIT | -2.00 | -5.63 | -6.26 | -6.74 |
| Other financial income | 0.15 | |||
| Other financial expenses | -0.00 | |||
| Pre-tax profit | -2.00 | -5.63 | -6.11 | -6.74 |
| Net earnings | -2.00 | -5.63 | -6.11 | -6.74 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Non-current loans receivable | 599.85 | 825.46 | 1 014.03 | 1 265.01 |
| Long term receivables total | 599.85 | 825.46 | 1 014.03 | 1 265.01 |
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 0.05 | 0.01 | 0.03 | 0.24 |
| Cash and cash equivalents | 0.05 | 0.01 | 0.03 | 0.24 |
| Balance sheet total (assets) | 599.90 | 825.47 | 1 014.06 | 1 265.25 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -2.00 | -7.63 | -13.74 | |
| Profit of the financial year | -2.00 | -5.63 | -6.11 | -6.74 |
| Shareholders equity total | 38.00 | 32.37 | 26.26 | 19.53 |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 561.90 | 793.10 | 987.80 | 1 245.72 |
| Current liabilities total | 561.90 | 793.10 | 987.80 | 1 245.72 |
| Balance sheet total (liabilities) | 599.90 | 825.47 | 1 014.06 | 1 265.25 |
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.