Income statement (kDKK)
| 2019 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -8.00 | -1.24 | -1.35 | |
| EBIT | -8.00 | -1.24 | -1.35 | |
| Other financial income | 242.79 | |||
| Other financial expenses | -0.78 | -0.02 | -0.02 | |
| Pre-tax profit | -8.00 | -0.78 | 241.54 | -1.37 |
| Net earnings | -8.00 | -0.78 | 241.54 | -1.37 |
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 | 82.71 | 82.71 | 82.13 | 80.89 | 79.54 |
| Cash and cash equivalents | 82.71 | 82.71 | 82.13 | 80.89 | 79.54 |
| Balance sheet total (assets) | 82.71 | 82.71 | 82.13 | 80.89 | 79.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 421.93 | - 429.93 | - 429.93 | - 430.71 | - 189.17 |
| Profit of the financial year | -8.00 | -0.78 | 241.54 | -1.37 | |
| Shareholders equity total | - 349.93 | - 349.93 | - 350.71 | - 109.17 | - 110.54 |
| Provisions | 242.79 | 242.79 | 242.79 | ||
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 189.84 | 189.84 | 190.04 | 190.06 | 190.08 |
| Current liabilities total | 189.84 | 189.84 | 190.04 | 190.06 | 190.08 |
| Balance sheet total (liabilities) | 82.71 | 82.71 | 82.13 | 80.89 | 79.54 |
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.