Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -94.21 | ||||
| Costs of management | -10.20 | -10.00 | -10.00 | -9.80 | -10.00 |
| EBIT | - 104.41 | -10.00 | -10.00 | -9.80 | -10.00 |
| Other financial income | 6.23 | 0.01 | |||
| Other financial expenses | - 202.78 | - 210.66 | - 111.31 | - 171.56 | - 233.89 |
| Pre-tax profit | - 300.96 | - 220.65 | - 121.30 | - 181.37 | - 243.89 |
| Net earnings | - 300.96 | - 220.65 | - 121.30 | - 181.37 | - 243.89 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.27 | ||||
| Short term receivables total | 1.27 | ||||
| Cash and bank deposits | 5.82 | 3.43 | 0.10 | 3.91 | 6.74 |
| Cash and cash equivalents | 5.82 | 3.43 | 0.10 | 3.91 | 6.74 |
| Balance sheet total (assets) | 5.82 | 3.43 | 1.37 | 3.91 | 6.74 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 733.33 | 733.33 | 733.33 | 733.33 | 733.33 |
| Retained earnings | -5 015.55 | -5 316.51 | -5 537.16 | -5 658.47 | -5 839.84 |
| Profit of the financial year | - 300.96 | - 220.65 | - 121.30 | - 181.37 | - 243.89 |
| Shareholders equity total | -4 583.18 | -4 803.83 | -4 925.14 | -5 106.50 | -5 350.39 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.06 | 0.00 | |||
| Current owed to participating | 4 797.06 | 4 916.30 | |||
| Other non-interest bearing current liabilities | 4 588.94 | 10.20 | 10.20 | 5 110.41 | 5 357.13 |
| Current liabilities total | 4 589.00 | 4 807.27 | 4 926.50 | 5 110.41 | 5 357.13 |
| Balance sheet total (liabilities) | 5.82 | 3.43 | 1.37 | 3.91 | 6.74 |
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.