Income statement (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -3.41 | 2.92 | 1.60 |
| Gross profit | -3.41 | 2.92 | 1.60 |
| Employee benefit expenses | -1.60 | ||
| EBIT | -3.41 | -2.92 | 1.60 |
| Other financial expenses | -0.01 | 0.02 | |
| Pre-tax profit | -3.42 | 1.60 | |
| Income taxes | 2.93 | ||
| Net earnings | -3.42 | 2.93 | 1.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Other receivables | -1.60 | ||
| Investments total | -1.60 | ||
| Non-current other receivables | 1.60 | 1.60 | |
| Long term receivables total | 1.60 | 1.60 | |
| Inventories total | |||
| Current other receivables | 1.60 | ||
| Short term receivables total | 1.60 | ||
| Cash and bank deposits | 0.37 | ||
| Cash and cash equivalents | 0.37 | ||
| Balance sheet total (assets) | 0.37 | 1.60 | 1.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 145.06 | - 154.34 | - 154.61 | - 153.01 | - 153.01 |
| Profit of the financial year | -3.42 | 2.93 | 1.60 | ||
| Shareholders equity total | -23.47 | -26.41 | -28.01 | -28.01 | -28.01 |
| Provisions | 1.60 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 2.00 | 2.00 | 1.60 | ||
| Other non-interest bearing current liabilities | 21.84 | 24.41 | 28.01 | 28.01 | 28.01 |
| Current liabilities total | 23.84 | 26.41 | 29.61 | 28.01 | 28.01 |
| Balance sheet total (liabilities) | 0.37 | 1.60 | 1.60 |
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.