Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -10.85 | -14.84 | -13.13 | -0.64 | -5.73 |
| EBIT | -10.85 | -14.84 | -13.13 | -0.64 | -5.73 |
| Other financial expenses | -0.10 | -0.11 | -0.06 | ||
| Pre-tax profit | -10.85 | -14.93 | -13.24 | -0.64 | -5.79 |
| Net earnings | -10.85 | -14.93 | -13.24 | -0.64 | -5.79 |
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 | |||||
| Cash and bank deposits | 22.07 | 11.10 | 12.22 | 12.56 | 12.86 |
| Cash and cash equivalents | 22.07 | 11.10 | 12.22 | 12.56 | 12.86 |
| Balance sheet total (assets) | 22.07 | 11.10 | 12.22 | 12.56 | 12.86 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -60.39 | -71.24 | -86.17 | -99.41 | - 100.06 |
| Profit of the financial year | -10.85 | -14.93 | -13.24 | -0.64 | -5.79 |
| Shareholders equity total | -21.24 | -36.17 | -49.41 | -50.06 | -55.85 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.00 | 10.00 | 5.00 | 5.00 |
| Current owed to participating | 33.31 | 37.27 | 51.63 | 57.61 | 63.71 |
| Current liabilities total | 43.31 | 47.27 | 61.63 | 62.61 | 68.71 |
| Balance sheet total (liabilities) | 22.07 | 11.10 | 12.22 | 12.56 | 12.86 |
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.