Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 129.45 | |
| EBIT | 129.45 | |
| Other financial expenses | -0.00 | -0.00 |
| Pre-tax profit | -0.00 | 129.45 |
| Net earnings | -0.00 | 129.45 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 |
| Cash and cash equivalents | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 |
| Balance sheet total (assets) | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -1 903.00 | -1 903.00 | -1 903.00 | -1 903.00 | -1 903.00 |
| Profit of the financial year | -0.00 | 129.45 | |||
| Shareholders equity total | -1 823.00 | -1 823.00 | -1 823.00 | -1 823.00 | -1 693.55 |
| Non-current liabilities total | |||||
| Current owed to participating | 56.07 | 56.07 | 56.07 | 56.07 | 56.07 |
| Other non-interest bearing current liabilities | 1 767.51 | 1 767.51 | 1 767.51 | 1 767.51 | 1 638.06 |
| Current liabilities total | 1 823.58 | 1 823.58 | 1 823.58 | 1 823.58 | 1 694.12 |
| Balance sheet total (liabilities) | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 |
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.