Income statement (kDKK)
| 2019 | 2020 | 2021 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Purchases during the financial year | 18.90 | |||
| External services | -5.00 | -7.00 | -7.00 | 0.92 |
| Gross profit | -5.00 | -7.00 | -7.00 | 19.82 |
| EBIT | -5.00 | -7.00 | -7.00 | 19.82 |
| Pre-tax profit | -5.00 | -7.00 | -7.00 | 19.82 |
| Net earnings | -5.00 | -7.00 | -7.00 | 19.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 288.00 | 282.00 | 275.00 | 294.00 | 293.82 |
| Short term receivables total | 288.00 | 282.00 | 275.00 | 294.00 | 293.82 |
| Balance sheet total (assets) | 288.00 | 282.00 | 275.00 | 294.00 | 293.82 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 158.00 | 153.00 | 146.00 | 139.00 | 139.40 |
| Profit of the financial year | -5.00 | -7.00 | -7.00 | 19.82 | |
| Shareholders equity total | 278.00 | 271.00 | 264.00 | 264.00 | 284.22 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.00 | 1.00 | 1.00 | ||
| Current trade creditors | 10.00 | 10.00 | 10.00 | 29.00 | 9.60 |
| Current liabilities total | 10.00 | 11.00 | 11.00 | 30.00 | 9.60 |
| Balance sheet total (liabilities) | 288.00 | 282.00 | 275.00 | 294.00 | 293.82 |
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.