Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Other operating income | 202.34 | ||||
| External services | -64.85 | - 138.98 | -24.55 | -24.36 | -21.86 |
| Gross profit | -64.85 | 63.36 | -24.55 | -24.36 | -21.86 |
| Employee benefit expenses | -60.00 | -60.00 | -60.00 | -60.00 | -60.00 |
| Total depreciation | -4 260.42 | ||||
| EBIT | - 124.85 | -4 257.06 | -84.55 | -84.36 | -81.86 |
| Other financial expenses | -2.62 | -0.83 | |||
| Pre-tax profit | - 127.47 | -4 257.06 | -84.55 | -85.19 | -81.86 |
| Net earnings | - 127.47 | -4 257.06 | -84.55 | -85.19 | -81.86 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 3 018.00 | ||||
| Investments total | 3 018.00 | ||||
| Long term receivables total | |||||
| Finished products/goods | 7 278.42 | 3 018.00 | 3 018.00 | 3 018.00 | 3 018.00 |
| Inventories total | 7 278.42 | 3 018.00 | 3 018.00 | 3 018.00 | 3 018.00 |
| Current amounts owed by group member comp. | 23.06 | ||||
| Current other receivables | 0.05 | -3 017.95 | 0.05 | ||
| Short term receivables total | 23.11 | -3 017.95 | 0.05 | ||
| Cash and bank deposits | 82.01 | 3.69 | 3.69 | 0.00 | |
| Cash and cash equivalents | 82.01 | 3.69 | 3.69 | 0.00 | |
| Balance sheet total (assets) | 7 383.54 | 3 021.74 | 3 021.74 | 3 018.00 | 3 018.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 930.09 | 930.09 | 930.09 | 930.09 | 930.09 |
| Share premium account | 19 669.83 | 19 669.83 | 19 669.83 | 19 669.83 | 19 669.83 |
| Retained earnings | -13 393.30 | -13 520.77 | -17 777.82 | -17 862.37 | -17 947.57 |
| Profit of the financial year | - 127.47 | -4 257.06 | -84.55 | -85.19 | -81.86 |
| Shareholders equity total | 7 079.15 | 2 822.09 | 2 737.54 | 2 652.35 | 2 570.49 |
| Non-current liabilities total | |||||
| Current owed to participating | 20.00 | 20.00 | 20.00 | 20.00 | |
| Current owed to group member | 7.65 | 10.82 | 16.68 | ||
| Other non-interest bearing current liabilities | 304.39 | 179.65 | 256.55 | 334.83 | 410.83 |
| Current liabilities total | 304.39 | 199.65 | 284.20 | 365.65 | 447.51 |
| Balance sheet total (liabilities) | 7 383.54 | 3 021.74 | 3 021.74 | 3 018.00 | 3 018.00 |
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.