Income statement (kDKK)
| Net sales |
| Gross profit |
| EBIT |
| Pre-tax profit |
| Net earnings |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Cash and cash equivalents | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Balance sheet total (assets) | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -9 067.82 | -9 067.82 | -9 067.82 | -9 067.82 | -9 067.82 |
| Shareholders equity total | -8 942.82 | -8 942.82 | -8 942.82 | -8 942.82 | -8 942.82 |
| Non-current liabilities total | |||||
| Current owed to participating | 8 947.82 | 8 947.82 | |||
| Other non-interest bearing current liabilities | 8 947.82 | 8 947.82 | 8 947.82 | ||
| Current liabilities total | 8 947.82 | 8 947.82 | 8 947.82 | 8 947.82 | 8 947.82 |
| Balance sheet total (liabilities) | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
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.