Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -0.45 | -0.35 | -0.75 |
| EBIT | -0.45 | -0.35 | -0.75 |
| Other financial income | 0.02 | ||
| Other financial expenses | -0.14 | -0.11 | |
| Pre-tax profit | -0.59 | -0.46 | -0.73 |
| Net earnings | -0.59 | -0.46 | -0.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Long term receivables total | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 19.63 | 19.63 | 19.04 | 18.58 | 18.26 |
| Cash and cash equivalents | 19.63 | 19.63 | 19.04 | 18.58 | 18.26 |
| Balance sheet total (assets) | 119.63 | 119.63 | 119.04 | 118.58 | 118.26 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -11.51 | -11.51 | -11.51 | -12.11 | -12.56 |
| Profit of the financial year | -0.59 | -0.46 | -0.73 | ||
| Shareholders equity total | 113.48 | 113.48 | 112.89 | 112.44 | 111.71 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
| Other non-interest bearing current liabilities | 0.14 | 0.14 | 0.14 | 0.14 | 0.55 |
| Current liabilities total | 6.15 | 6.15 | 6.15 | 6.15 | 6.55 |
| Balance sheet total (liabilities) | 119.63 | 119.63 | 119.04 | 118.58 | 118.26 |
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.