Income statement (kDKK)
| Net sales |
| Gross profit |
| EBIT |
| Pre-tax profit |
| Net earnings |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 65.00 | 65.00 | 65.00 | 65.00 | 65.00 |
| Tangible assets total | 65.00 | 65.00 | 65.00 | 65.00 | 65.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 18.80 | 18.80 | 18.80 | 18.80 | 18.80 |
| Short term receivables total | 18.80 | 18.80 | 18.80 | 18.80 | 18.80 |
| Cash and bank deposits | 0.04 | 0.04 | 0.04 | ||
| Cash and cash equivalents | 0.04 | 0.04 | 0.04 | ||
| Balance sheet total (assets) | 83.84 | 83.84 | 83.84 | 83.80 | 83.80 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -41.34 | -41.34 | -41.34 | -41.34 | -41.34 |
| Shareholders equity total | 83.66 | 83.66 | 83.66 | 83.66 | 83.66 |
| Non-current liabilities total | |||||
| Current owed to participating | 0.18 | 0.18 | 0.18 | 0.14 | 0.14 |
| Current liabilities total | 0.18 | 0.18 | 0.18 | 0.14 | 0.14 |
| Balance sheet total (liabilities) | 83.84 | 83.84 | 83.84 | 83.80 | 83.80 |
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.