Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| External services | -12.50 |
| Gross profit | -12.50 |
| EBIT | -12.50 |
| Pre-tax profit | -12.50 |
| Net earnings | -12.50 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 73.90 | 73.90 | 73.90 | 73.90 | 73.90 |
| Short term receivables total | 73.90 | 73.90 | 73.90 | 73.90 | 73.90 |
| Balance sheet total (assets) | 73.90 | 73.90 | 73.90 | 73.90 | 73.90 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 232.58 | - 245.08 | - 245.08 | - 245.08 | - 245.08 |
| Profit of the financial year | -12.50 | ||||
| Shareholders equity total | - 120.08 | - 120.08 | - 120.08 | - 120.08 | - 120.08 |
| Non-current liabilities total | |||||
| Current owed to participating | 193.98 | 193.98 | 193.98 | 193.98 | 193.98 |
| Current liabilities total | 193.98 | 193.98 | 193.98 | 193.98 | 193.98 |
| Balance sheet total (liabilities) | 73.90 | 73.90 | 73.90 | 73.90 | 73.90 |
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.