Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 73.56 | -19.44 | -4.53 | -4.15 | -4.80 |
| EBIT | 73.56 | -19.44 | -4.53 | -4.15 | -4.80 |
| Other financial income | 0.02 | ||||
| Other financial expenses | -0.00 | -0.01 | -0.02 | ||
| Pre-tax profit | 73.56 | -19.44 | -4.52 | -4.16 | -4.80 |
| Net earnings | 73.56 | -19.44 | -4.52 | -4.16 | -4.80 |
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 | 28.19 | 6.32 | 1.80 | 1.39 | 0.34 |
| Cash and cash equivalents | 28.19 | 6.32 | 1.80 | 1.39 | 0.34 |
| Balance sheet total (assets) | 28.19 | 6.32 | 1.80 | 1.39 | 0.34 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 167.14 | -93.57 | - 113.01 | - 117.53 | - 121.69 |
| Profit of the financial year | 73.56 | -19.44 | -4.52 | -4.16 | -4.80 |
| Shareholders equity total | -43.57 | -63.01 | -67.53 | -71.69 | -76.49 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 71.76 | 69.33 | 69.33 | 73.08 | 76.83 |
| Current liabilities total | 71.76 | 69.33 | 69.33 | 73.08 | 76.83 |
| Balance sheet total (liabilities) | 28.19 | 6.32 | 1.80 | 1.39 | 0.34 |
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.