Income statement (kDKK)
2019 | |
---|---|
Fiscal period length | 12 |
Net sales | |
Gross profit | -10.17 |
EBIT | -10.17 |
Pre-tax profit | -10.17 |
Net earnings | -10.17 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 184.19 | 184.19 | 184.19 | 184.19 | 184.19 |
Intangible assets total | 184.19 | 184.19 | 184.19 | 184.19 | 184.19 |
Land and waters | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Machinery and equipment | 40.52 | 40.52 | 40.52 | 40.52 | 40.52 |
Tangible assets total | 40.52 | 40.52 | 40.52 | 40.52 | 40.52 |
Investments total | |||||
Non-current loans receivable | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long term receivables total | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Inventories total | |||||
Current deferred tax assets | 38.44 | 38.44 | 38.44 | 38.44 | 38.44 |
Short term receivables total | 38.44 | 38.44 | 38.44 | 38.44 | 38.44 |
Balance sheet total (assets) | 263.15 | 263.15 | 263.15 | 263.15 | 263.15 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
Retained earnings | 3.86 | -6.31 | -6.31 | -6.31 | -6.31 |
Profit of the financial year | -10.17 | ||||
Shareholders equity total | 73.69 | 73.69 | 73.69 | 73.69 | 73.69 |
Non-current liabilities total | |||||
Current owed to participating | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 |
Current owed to group member | 90.13 | 90.13 | 90.13 | 90.13 | 90.13 |
Short-term deferred tax liabilities | 87.58 | 87.58 | 87.58 | 87.58 | 87.58 |
Current liabilities total | 189.47 | 189.47 | 189.47 | 189.47 | 189.47 |
Balance sheet total (liabilities) | 263.15 | 263.15 | 263.15 | 263.15 | 263.15 |
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.