Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.00 | -0.01 | -19.00 | -10.00 | -4.82 |
| EBIT | -6.00 | -0.01 | -19.00 | -10.00 | -4.82 |
| Other financial expenses | -10.00 | -0.01 | -3.00 | -0.14 | |
| Pre-tax profit | -16.00 | -0.01 | -22.00 | -10.00 | -4.96 |
| Income taxes | 2.00 | 0.00 | |||
| Net earnings | -14.00 | -0.01 | -22.00 | -10.00 | -4.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 7.00 | 9.00 | 14.00 | 14.00 | |
| Current deferred tax assets | 62.00 | 64.00 | 64.00 | 64.00 | 64.20 |
| Short term receivables total | 69.00 | 73.00 | 78.00 | 78.00 | 64.20 |
| Balance sheet total (assets) | 69.00 | 73.00 | 78.00 | 78.00 | 64.20 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 272.00 | - 294.99 | - 296.00 | - 318.00 | - 327.50 |
| Profit of the financial year | -14.00 | -0.01 | -22.00 | -10.00 | -4.96 |
| Shareholders equity total | - 236.00 | - 245.00 | - 268.00 | - 278.00 | - 282.46 |
| Non-current liabilities total | |||||
| Current trade creditors | 8.00 | 6.00 | 2.00 | 5.00 | 2.50 |
| Other non-interest bearing current liabilities | 297.00 | 312.00 | 344.00 | 351.00 | 344.16 |
| Current liabilities total | 305.00 | 318.00 | 346.00 | 356.00 | 346.66 |
| Balance sheet total (liabilities) | 69.00 | 73.00 | 78.00 | 78.00 | 64.20 |
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.