Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10.60 | -5.00 | -5.00 | -7.50 | |
| Costs of management | -4.38 | ||||
| EBIT | -4.38 | 10.60 | -5.00 | -5.00 | -7.50 |
| Other financial expenses | -6.25 | ||||
| Pre-tax profit | -4.38 | 10.60 | -5.00 | -5.00 | -13.75 |
| Net earnings | -4.38 | 10.60 | -5.00 | -5.00 | -13.75 |
Assets (kDKK)
| 2019 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Short term receivables total | |
| Cash and bank deposits | 0.19 |
| Cash and cash equivalents | 0.19 |
| Balance sheet total (assets) | 0.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Other reserves | 100.00 | ||||
| Retained earnings | - 356.21 | - 260.60 | - 250.00 | - 255.00 | - 260.00 |
| Profit of the financial year | -4.38 | 10.60 | -5.00 | -5.00 | -13.75 |
| Shareholders equity total | -10.60 | -5.00 | -10.00 | -23.75 | |
| Non-current liabilities total | |||||
| Current owed to participating | 5.00 | 16.25 | |||
| Current owed to group member | 10.79 | ||||
| Other non-interest bearing current liabilities | 5.00 | 5.00 | 7.50 | ||
| Current liabilities total | 10.79 | 5.00 | 10.00 | 23.75 | |
| Balance sheet total (liabilities) | 0.19 |
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.