Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -26.81 | ||||
| EBIT | -26.81 | ||||
| Other financial expenses | 1.23 | -0.02 | -0.65 | -1.11 | |
| Pre-tax profit | -26.81 | 1.23 | -0.02 | -0.65 | -1.11 |
| Income taxes | -0.32 | ||||
| Net earnings | -27.14 | 1.23 | -0.02 | -0.65 | -1.11 |
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 | 1.28 | 2.51 | 2.49 | 1.84 | 0.73 |
| Cash and cash equivalents | 1.28 | 2.51 | 2.49 | 1.84 | 0.73 |
| Balance sheet total (assets) | 1.28 | 2.51 | 2.49 | 1.84 | 0.73 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -96.58 | - 123.72 | - 122.49 | - 122.51 | - 123.16 |
| Profit of the financial year | -27.14 | 1.23 | -0.02 | -0.65 | -1.11 |
| Shareholders equity total | 1.28 | 2.51 | 2.49 | 1.84 | 0.73 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 1.28 | 2.51 | 2.49 | 1.84 | 0.73 |
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.