Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -0.57 | -0.00 | -1.99 | -2.25 | -1.37 |
| Costs of management | -0.57 | -0.00 | -1.99 | -2.25 | -1.37 |
| EBIT | -0.57 | -0.00 | -1.99 | -2.25 | -1.37 |
| Other financial income | 0.07 | ||||
| Other financial expenses | -0.01 | -0.04 | -0.05 | -0.06 | -0.01 |
| Pre-tax profit | -0.58 | 0.03 | -2.04 | -2.30 | -1.37 |
| Net earnings | -0.58 | 0.03 | -2.04 | -2.30 | -1.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.72 | 1.81 | |||
| Short term receivables total | 1.72 | 1.81 | |||
| Cash and bank deposits | 5.83 | 5.83 | 5.59 | 3.66 | 2.35 |
| Cash and cash equivalents | 5.83 | 5.83 | 5.59 | 3.66 | 2.35 |
| Balance sheet total (assets) | 7.56 | 7.63 | 5.59 | 3.66 | 2.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -84.77 | -85.35 | -85.32 | -87.36 | -89.66 |
| Profit of the financial year | -0.58 | 0.03 | -2.04 | -2.30 | -1.37 |
| Shareholders equity total | -5.35 | -5.32 | -7.36 | -9.66 | -11.03 |
| Non-current liabilities total | |||||
| Current trade creditors | 12.44 | 12.44 | 12.44 | 12.44 | 12.44 |
| Other non-interest bearing current liabilities | 0.47 | 0.52 | 0.52 | 0.88 | 0.95 |
| Current liabilities total | 12.91 | 12.95 | 12.95 | 13.32 | 13.39 |
| Balance sheet total (liabilities) | 7.56 | 7.63 | 5.59 | 3.66 | 2.35 |
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.