Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -2.50 | 0.14 | -0.90 |
| EBIT | -2.50 | 0.14 | -0.90 |
| Other financial expenses | -1.28 | -0.04 | |
| Pre-tax profit | -3.78 | 0.11 | -0.90 |
| Net earnings | -3.78 | 0.11 | -0.90 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 0.06 | 0.08 | 0.08 | 0.08 |
| Cash and cash equivalents | 0.06 | 0.08 | 0.08 | 0.08 |
| Balance sheet total (assets) | 0.06 | 0.08 | 0.08 | 0.08 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 101.46 | - 105.25 | - 105.14 | - 106.04 | - 106.04 |
| Profit of the financial year | -3.78 | 0.11 | -0.90 | ||
| Shareholders equity total | -25.25 | -25.14 | -26.04 | -26.04 | -26.04 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.06 | ||||
| Current trade creditors | 2.50 | 1.25 | 1.25 | 1.25 | 1.25 |
| Current owed to participating | 7.23 | 9.48 | 10.38 | 10.38 | 10.38 |
| Current owed to group member | 8.93 | 8.93 | 8.93 | 8.93 | 8.93 |
| Other non-interest bearing current liabilities | 5.53 | 5.54 | 5.56 | 5.56 | 5.56 |
| Current liabilities total | 25.25 | 25.20 | 26.11 | 26.11 | 26.11 |
| Balance sheet total (liabilities) | 0.06 | 0.08 | 0.08 | 0.08 |
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.