Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.63 | -8.00 | -9.50 | -9.38 | -12.06 |
| EBIT | -6.63 | -8.00 | -9.50 | -9.38 | -12.06 |
| Pre-tax profit | -6.63 | -8.00 | -9.50 | -9.38 | -12.06 |
| Net earnings | -6.63 | -8.00 | -9.50 | -9.38 | -12.06 |
Assets (kDKK)
| Intangible assets total |
| Tangible assets total |
| Investments total |
| Long term receivables total |
| Inventories total |
| Short term receivables total |
| Balance sheet total (assets) |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 449.18 | - 455.80 | - 463.80 | - 473.30 | - 482.68 |
| Profit of the financial year | -6.63 | -8.00 | -9.50 | -9.38 | -12.06 |
| Shareholders equity total | - 330.80 | - 338.80 | - 348.30 | - 357.68 | - 369.74 |
| Non-current owed to group member | 320.80 | 328.80 | 338.30 | 347.68 | 359.74 |
| Non-current liabilities total | 320.80 | 328.80 | 338.30 | 347.68 | 359.74 |
| Current trade creditors | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Current liabilities total | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Balance sheet total (liabilities) |
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.