Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.19 | -7.33 | -6.44 | -7.73 | -5.68 |
| EBIT | -6.19 | -7.33 | -6.44 | -7.73 | -5.68 |
| Pre-tax profit | -6.19 | -7.33 | -6.44 | -7.73 | -5.68 |
| Income taxes | -27.31 | ||||
| Net earnings | -6.19 | -7.33 | -6.44 | -35.03 | -5.68 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 3.66 | 1.29 | 1.29 | 1.42 | |
| Current deferred tax assets | 379.22 | 379.22 | 379.22 | 351.91 | 256.51 |
| Short term receivables total | 382.88 | 380.51 | 380.51 | 351.91 | 257.93 |
| Balance sheet total (assets) | 382.88 | 380.51 | 380.51 | 351.91 | 257.93 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -2 883.53 | -2 889.71 | -2 897.04 | -2 903.48 | -2 938.51 |
| Profit of the financial year | -6.19 | -7.33 | -6.44 | -35.03 | -5.68 |
| Shareholders equity total | -2 764.71 | -2 772.04 | -2 778.48 | -2 813.51 | -2 819.19 |
| Non-current liabilities total | |||||
| Current owed to group member | 3 146.36 | 3 152.55 | 3 158.98 | 3 165.42 | 3 077.12 |
| Other non-interest bearing current liabilities | 1.24 | ||||
| Current liabilities total | 3 147.60 | 3 152.55 | 3 158.98 | 3 165.42 | 3 077.12 |
| Balance sheet total (liabilities) | 382.88 | 380.51 | 380.51 | 351.91 | 257.93 |
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.