Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -3.00 | -3.00 | -3.00 | -3.00 | -3.00 |
| EBIT | -3.00 | -3.00 | -3.00 | -3.00 | -3.00 |
| Pre-tax profit | -3.00 | -3.00 | -3.00 | -3.00 | -3.00 |
| Net earnings | -3.00 | -3.00 | -3.00 | -3.00 | -3.00 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.50 | 2.25 | 3.00 | 3.75 | 4.50 |
| Short term receivables total | 1.50 | 2.25 | 3.00 | 3.75 | 4.50 |
| Balance sheet total (assets) | 1.50 | 2.25 | 3.00 | 3.75 | 4.50 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 813.70 | - 816.70 | - 819.70 | - 822.70 | - 825.70 |
| Profit of the financial year | -3.00 | -3.00 | -3.00 | -3.00 | -3.00 |
| Shareholders equity total | - 691.70 | - 694.70 | - 697.70 | - 700.70 | - 703.70 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 |
| Current owed to participating | 690.20 | 693.95 | 697.70 | 701.45 | 705.20 |
| Current liabilities total | 693.20 | 696.95 | 700.70 | 704.45 | 708.20 |
| Balance sheet total (liabilities) | 1.50 | 2.25 | 3.00 | 3.75 | 4.50 |
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.