Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -0.00 | -0.27 | -1.33 | ||
| EBIT | -0.00 | -0.27 | -1.33 | ||
| Other financial expenses | -1.40 | -0.74 | -1.90 | -0.40 | |
| Pre-tax profit | -1.40 | -0.74 | -1.90 | -0.27 | -1.74 |
| Net earnings | -1.40 | -0.74 | -1.90 | -0.27 | -1.74 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Short term receivables total | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Cash and bank deposits | 64.48 | 63.73 | 63.73 | 63.47 | 61.73 |
| Cash and cash equivalents | 64.48 | 63.73 | 63.73 | 63.47 | 61.73 |
| Balance sheet total (assets) | 564.48 | 563.74 | 563.73 | 563.47 | 561.73 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 113.15 | 111.75 | 111.01 | 109.11 | 108.84 |
| Profit of the financial year | -1.40 | -0.74 | -1.90 | -0.27 | -1.74 |
| Shareholders equity total | 191.75 | 191.01 | 189.11 | 188.84 | 187.10 |
| Non-current liabilities total | |||||
| Current owed to participating | 183.72 | ||||
| Other non-interest bearing current liabilities | 189.01 | 372.73 | 374.63 | 374.63 | 374.63 |
| Current liabilities total | 372.73 | 372.73 | 374.63 | 374.63 | 374.63 |
| Balance sheet total (liabilities) | 564.48 | 563.74 | 563.73 | 563.47 | 561.73 |
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.