Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | -12.00 | -11.00 | -1.00 | 0.00 | |
| External services | -13.00 | -12.00 | -13.00 | -11.63 | -12.13 |
| Gross profit | -25.00 | -23.00 | -14.00 | -11.63 | -12.12 |
| EBIT | -25.00 | -23.00 | -14.00 | -11.63 | -12.12 |
| Other financial expenses | -52.00 | -53.00 | -56.00 | -56.11 | -61.52 |
| Pre-tax profit | -77.00 | -76.00 | -70.00 | -67.73 | -73.65 |
| Net earnings | -77.00 | -76.00 | -70.00 | -67.73 | -73.65 |
Assets (kDKK)
| 2018 | 2019 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 12.00 | 1.00 | 105 342.00 |
| Investments total | 12.00 | 1.00 | 105 342.00 |
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Balance sheet total (assets) | 12.00 | 1.00 | 105 342.00 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -1 442.00 | -1 519.00 | -1 595.00 | -1 664.70 | -1 732.43 |
| Profit of the financial year | -77.00 | -76.00 | -70.00 | -67.73 | -73.65 |
| Shareholders equity total | -1 394.00 | -1 470.00 | -1 540.00 | -1 607.43 | -1 681.07 |
| Non-current liabilities total | |||||
| Current trade creditors | 23.00 | 11.00 | 24.00 | 11.00 | 24.27 |
| Current owed to participating | 1 389.00 | 1 444.83 | 106 844.63 | ||
| Other non-interest bearing current liabilities | 1 383.00 | 1 460.00 | 127.00 | 151.59 | 154.17 |
| Current liabilities total | 1 406.00 | 1 471.00 | 1 540.00 | 1 607.43 | 107 023.07 |
| Balance sheet total (liabilities) | 12.00 | 1.00 | 105 342.00 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.