Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -0.25 | -2.63 | -2.63 | -2.74 | -9.88 |
| EBIT | -0.25 | -2.63 | -2.63 | -2.74 | -9.88 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -1.32 | -0.67 | -0.85 | -0.70 | -1.26 |
| Pre-tax profit | -1.57 | -3.30 | -3.48 | -3.44 | -11.13 |
| Net earnings | -1.57 | -3.30 | -3.48 | -3.44 | -11.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 12.43 | 12.20 | 11.88 | 11.67 | 11.68 |
| Cash and cash equivalents | 12.43 | 12.20 | 11.88 | 11.67 | 11.68 |
| Balance sheet total (assets) | 12.43 | 12.20 | 11.88 | 11.67 | 11.68 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 51.00 | 51.00 | 51.00 | 51.00 | 51.00 |
| Retained earnings | -52.86 | -54.43 | -57.73 | -61.20 | -64.65 |
| Profit of the financial year | -1.57 | -3.30 | -3.48 | -3.44 | -11.13 |
| Shareholders equity total | -3.43 | -6.73 | -10.20 | -13.65 | -24.77 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.63 | 2.63 | 2.63 | 2.63 | 6.25 |
| Current owed to participating | 13.24 | 16.30 | 19.45 | 22.70 | 30.20 |
| Current liabilities total | 15.87 | 18.93 | 22.08 | 25.32 | 36.45 |
| Balance sheet total (liabilities) | 12.43 | 12.20 | 11.88 | 11.67 | 11.68 |
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.