Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | - 594.97 | - 192.71 | -0.05 | -8.46 |
| EBIT | - 594.97 | - 192.71 | -0.05 | -8.46 |
| Other financial expenses | -0.07 | -2.66 | -0.05 | 1.84 |
| Pre-tax profit | - 595.04 | - 195.36 | -0.10 | -6.63 |
| Net earnings | - 595.04 | - 195.36 | -0.10 | -6.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 3.38 | 2.43 | 0.37 | 5.04 |
| Short term receivables total | 3.38 | 2.43 | 0.37 | 5.04 |
| Cash and bank deposits | 4.33 | 6.79 | 0.01 | |
| Cash and cash equivalents | 4.33 | 6.79 | 0.01 | |
| Balance sheet total (assets) | 7.71 | 9.22 | 0.38 | 5.04 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | - 595.04 | - 790.40 | - 800.43 | |
| Profit of the financial year | - 595.04 | - 195.36 | -0.10 | -6.63 |
| Shareholders equity total | - 395.04 | - 590.40 | - 590.50 | - 607.05 |
| Non-current liabilities total | ||||
| Current trade creditors | 58.75 | |||
| Current owed to participating | 344.00 | 599.63 | 590.89 | 207.14 |
| Current owed to group member | 379.11 | |||
| Other non-interest bearing current liabilities | 25.84 | |||
| Current liabilities total | 402.75 | 599.63 | 590.89 | 612.09 |
| Balance sheet total (liabilities) | 7.71 | 9.22 | 0.38 | 5.04 |
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.