Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | ||||
| Total depreciation | -16.50 | -16.50 | -16.50 | -16.50 |
| EBIT | -16.50 | -16.50 | -16.50 | -16.50 |
| Pre-tax profit | -16.50 | -16.50 | -16.50 | -16.50 |
| Income taxes | 3.63 | 3.63 | 3.63 | 3.63 |
| Net earnings | -12.87 | -12.87 | -12.87 | -12.87 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 76.40 | 59.90 | 43.40 | 26.90 | 14.03 |
| Tangible assets total | 76.40 | 59.90 | 43.40 | 26.90 | 14.03 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 3.63 | 7.26 | 10.98 | 14.61 | |
| Short term receivables total | 3.63 | 7.26 | 10.98 | 14.61 | |
| Cash and bank deposits | 5.87 | 4.37 | 4.37 | 4.37 | 0.74 |
| Cash and cash equivalents | 5.87 | 4.37 | 4.37 | 4.37 | 0.74 |
| Balance sheet total (assets) | 82.27 | 67.90 | 55.03 | 42.25 | 29.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 0.27 | 0.27 | -12.60 | -25.38 | -38.25 |
| Profit of the financial year | -12.87 | -12.87 | -12.87 | -12.87 | |
| Shareholders equity total | 80.27 | 67.40 | 54.53 | 41.75 | 28.88 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.00 | 0.50 | 0.50 | 0.50 | 0.50 |
| Current liabilities total | 2.00 | 0.50 | 0.50 | 0.50 | 0.50 |
| Balance sheet total (liabilities) | 82.27 | 67.90 | 55.03 | 42.25 | 29.38 |
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.