Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -0.50 | ||||
| Costs of management | -0.50 | ||||
| EBIT | -0.50 | ||||
| Other financial expenses | -0.50 | -0.50 | -0.81 | -0.59 | |
| Pre-tax profit | -0.50 | -0.50 | -0.50 | -0.81 | -0.59 |
| Net earnings | -0.50 | -0.50 | -0.50 | -0.81 | -0.59 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Other receivables | 1.62 | |||
| Investments total | 1.62 | |||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | -0.55 | |||
| Short term receivables total | -0.55 | |||
| Cash and bank deposits | 1.06 | 0.55 | -0.26 | 0.05 |
| Cash and cash equivalents | 1.06 | 0.55 | -0.26 | 0.05 |
| Balance sheet total (assets) | 1.06 | 0.55 | 0.81 | 0.05 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | |
| Retained earnings | 0.50 | 0.50 | 0.50 | 0.81 | 0.59 |
| Profit of the financial year | -0.50 | -0.50 | -0.50 | -0.81 | -0.59 |
| Shareholders equity total | 80.00 | 80.00 | 80.00 | 80.00 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.26 | ||||
| Other non-interest bearing current liabilities | 1.06 | 0.55 | 0.55 | 0.05 | |
| Current liabilities total | 1.06 | 0.55 | 0.81 | 0.05 | |
| Balance sheet total (liabilities) | 81.06 | 80.55 | 80.81 | 80.05 |
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.