Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -7.42 | -7.98 |
| Employee benefit expenses | -0.17 | |
| EBIT | -7.60 | -7.98 |
| Other financial income | 0.01 | 0.00 |
| Other financial expenses | -0.01 | -0.14 |
| Pre-tax profit | -7.59 | -8.12 |
| Net earnings | -7.59 | -8.12 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 1.53 | |
| Current deferred tax assets | 4.00 | |
| Short term receivables total | 5.54 | |
| Cash and bank deposits | 24.82 | 27.86 |
| Cash and cash equivalents | 24.82 | 27.86 |
| Balance sheet total (assets) | 30.35 | 27.86 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -62.05 | -69.65 | -77.77 | -77.77 | -77.77 |
| Profit of the financial year | -7.59 | -8.12 | |||
| Shareholders equity total | -19.65 | -27.77 | -27.77 | -27.77 | -27.77 |
| Non-current liabilities total | |||||
| Current owed to participating | 40.00 | 40.00 | 27.77 | 27.77 | 27.77 |
| Other non-interest bearing current liabilities | 10.00 | 15.63 | |||
| Current liabilities total | 50.00 | 55.63 | 27.77 | 27.77 | 27.77 |
| Balance sheet total (liabilities) | 30.35 | 27.86 |
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.