Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.97 | -8.52 | -14.87 | -9.11 | -10.05 |
| EBIT | -5.97 | -8.52 | -14.87 | -9.11 | -10.05 |
| Other financial expenses | -0.75 | -0.81 | 0.15 | -0.01 | -0.89 |
| Pre-tax profit | -6.72 | -9.33 | -14.72 | -9.11 | -10.94 |
| Net earnings | -6.72 | -9.33 | -14.72 | -9.11 | -10.94 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| Investments total | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 12.12 | 11.38 | 0.50 | 0.50 | 0.50 |
| Inventories total | 12.12 | 11.38 | 0.50 | 0.50 | 0.50 |
| Current other receivables | 1.66 | 1.93 | 0.82 | 0.07 | |
| Current deferred tax assets | 0.51 | ||||
| Short term receivables total | 2.18 | 1.93 | 0.82 | 0.07 | |
| Cash and bank deposits | 0.54 | 0.00 | 0.17 | 0.04 | |
| Cash and cash equivalents | 0.54 | 0.00 | 0.17 | 0.04 | |
| Balance sheet total (assets) | 44.83 | 43.31 | 31.49 | 30.57 | 30.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -2 143.17 | -2 149.89 | -2 159.22 | -2 173.95 | -2 183.06 |
| Profit of the financial year | -6.72 | -9.33 | -14.72 | -9.11 | -10.94 |
| Shareholders equity total | -2 024.89 | -2 034.22 | -2 048.95 | -2 058.06 | -2 069.00 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.00 | ||||
| Current trade creditors | 7.00 | 7.00 | 3.50 | 3.50 | 3.50 |
| Current owed to participating | 2 062.73 | 2 070.39 | 2 076.94 | 2 085.12 | 2 096.04 |
| Other non-interest bearing current liabilities | 0.15 | 0.00 | |||
| Current liabilities total | 2 069.73 | 2 077.53 | 2 080.44 | 2 088.62 | 2 099.54 |
| Balance sheet total (liabilities) | 44.83 | 43.31 | 31.49 | 30.57 | 30.54 |
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.