Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -58.92 | -2.58 | -2.55 |
| EBIT | -58.92 | -2.58 | -2.55 |
| Pre-tax profit | -58.92 | -2.58 | -2.55 |
| Net earnings | -58.92 | -2.58 | -2.55 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 1.00 | 1.00 | 171.08 | 168.49 | 165.95 |
| Cash and cash equivalents | 1.00 | 1.00 | 171.08 | 168.49 | 165.95 |
| Balance sheet total (assets) | 1.00 | 1.00 | 171.08 | 168.49 | 165.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -58.92 | -61.51 | |||
| Profit of the financial year | -58.92 | -2.58 | -2.55 | ||
| Shareholders equity total | 1.00 | 1.00 | -18.92 | -21.51 | -24.05 |
| Non-current liabilities total | |||||
| Current owed to participating | 190.00 | 190.00 | 190.00 | ||
| Current liabilities total | 190.00 | 190.00 | 190.00 | ||
| Balance sheet total (liabilities) | 1.00 | 1.00 | 171.08 | 168.49 | 165.95 |
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.