Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -3.38 | -6.25 | -6.25 | -8.75 | -8.75 |
| EBIT | -3.38 | -6.25 | -6.25 | -8.75 | -8.75 |
| Other financial expenses | -9.56 | -2.42 | -2.42 | -6.86 | |
| Pre-tax profit | -12.93 | -8.67 | -8.67 | -8.75 | -15.62 |
| Net earnings | -12.93 | -8.67 | -8.67 | -8.75 | -15.62 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments total | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Cash and cash equivalents | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Balance sheet total (assets) | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 224.09 | - 237.02 | - 245.69 | - 254.36 | - 263.11 |
| Profit of the financial year | -12.93 | -8.67 | -8.67 | -8.75 | -15.62 |
| Shareholders equity total | - 157.02 | - 165.69 | - 174.36 | - 183.11 | - 198.73 |
| Non-current liabilities total | |||||
| Current trade creditors | 85.22 | 91.47 | 97.72 | 106.47 | 115.22 |
| Current owed to participating | 76.65 | 76.65 | |||
| Other non-interest bearing current liabilities | 71.80 | 74.22 | 76.65 | 6.86 | |
| Current liabilities total | 157.02 | 165.69 | 174.37 | 183.12 | 198.73 |
| Balance sheet total (liabilities) | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
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.