Income statement (kDKK)
| Net sales |
| Gross profit |
| EBIT |
| Pre-tax profit |
| Net earnings |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 11.06 | 11.06 | 11.06 | 11.06 | 11.06 |
| Short term receivables total | 11.06 | 11.06 | 11.06 | 11.06 | 11.06 |
| Balance sheet total (assets) | 11.06 | 11.06 | 11.06 | 11.06 | 11.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 180.00 | 180.00 | 180.00 | 180.00 | 180.00 |
| Retained earnings | -45 532.36 | -45 532.36 | -45 532.36 | -45 532.36 | -45 532.36 |
| Shareholders equity total | -45 352.36 | -45 352.36 | -45 352.36 | -45 352.36 | -45 352.36 |
| Non-current loans from credit institutions | 6 160.00 | 6 160.00 | 6 160.00 | 6 160.00 | 6 160.00 |
| Non-current liabilities total | 6 160.00 | 6 160.00 | 6 160.00 | 6 160.00 | 6 160.00 |
| Current loans from credit institutions | 39 203.42 | 39 203.42 | 39 203.42 | 39 203.42 | 39 203.42 |
| Current liabilities total | 39 203.42 | 39 203.42 | 39 203.42 | 39 203.42 | 39 203.42 |
| Balance sheet total (liabilities) | 11.06 | 11.06 | 11.06 | 11.06 | 11.06 |
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.