Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -10.00 | -10.00 | -10.00 | -10.00 | |
| EBIT | -10.00 | -10.00 | -10.00 | -10.00 | |
| Pre-tax profit | -10.00 | -10.00 | -10.00 | -10.00 | |
| Income taxes | 2.20 | 2.20 | 2.20 | 2.20 | - 541.35 |
| Net earnings | -7.80 | -7.80 | -7.80 | -7.80 | - 541.35 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current deferred tax assets | 534.75 | 536.95 | 539.15 | 541.35 |
| Short term receivables total | 534.75 | 536.95 | 539.15 | 541.35 |
| Balance sheet total (assets) | 534.75 | 536.95 | 539.15 | 541.35 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -1 883.43 | -1 891.23 | -1 899.03 | -1 906.83 | 416.35 |
| Profit of the financial year | -7.80 | -7.80 | -7.80 | -7.80 | - 541.35 |
| Shareholders equity total | -1 766.23 | -1 774.03 | -1 781.83 | -1 789.63 | |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.00 | 10.00 | 10.00 | |
| Current owed to group member | 2 290.98 | 2 300.98 | 2 310.98 | 2 320.98 | |
| Current liabilities total | 2 300.98 | 2 310.98 | 2 320.98 | 2 330.98 | |
| Balance sheet total (liabilities) | 534.75 | 536.95 | 539.15 | 541.35 |
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.