Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 9.00 | 8.00 | -2.00 | -0.47 |
| EBIT | 9.00 | 8.00 | -2.00 | -0.47 |
| Other financial income | 1.00 | 2.00 | 0.30 | |
| Other financial expenses | -0.90 | |||
| Pre-tax profit | 9.00 | 9.00 | -1.07 | |
| Net earnings | 9.00 | 9.00 | -1.07 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.02 | 0.00 | 5.00 | 0.51 | |
| Short term receivables total | 0.02 | 0.00 | 5.00 | 0.51 | |
| Cash and bank deposits | 0.01 | 0.00 | 0.03 | 32.00 | 35.27 |
| Cash and cash equivalents | 0.01 | 0.00 | 0.03 | 32.00 | 35.27 |
| Balance sheet total (assets) | 0.01 | 0.03 | 0.04 | 37.00 | 35.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.60 | 0.60 | 0.60 | 600.00 | 600.00 |
| Retained earnings | -0.60 | -9.59 | -9.58 | - 580.00 | - 579.45 |
| Profit of the financial year | 9.00 | 9.00 | -1.07 | ||
| Shareholders equity total | 0.00 | 0.01 | 0.02 | 20.00 | 19.48 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.00 | 2.50 | |||
| Current owed to participating | 0.30 | ||||
| Other non-interest bearing current liabilities | 0.01 | 0.01 | 0.02 | 14.00 | 13.50 |
| Current liabilities total | 0.01 | 0.01 | 0.02 | 17.00 | 16.30 |
| Balance sheet total (liabilities) | 0.01 | 0.03 | 0.04 | 37.00 | 35.78 |
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.