Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.28 | -9.45 | -10.56 | -2.29 | -0.64 |
| EBIT | -6.28 | -9.45 | -10.56 | -2.29 | -0.64 |
| Other financial expenses | -0.01 | -0.08 | |||
| Pre-tax profit | -6.29 | -9.53 | -10.56 | -2.29 | -0.64 |
| Net earnings | -6.29 | -9.53 | -10.56 | -2.29 | -0.64 |
Assets (kDKK)
| 2019 | 2020 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 12.29 | 2.77 | 2.04 | 1.41 |
| Cash and cash equivalents | 12.29 | 2.77 | 2.04 | 1.41 |
| Balance sheet total (assets) | 12.29 | 2.77 | 2.04 | 1.41 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -36.82 | -43.11 | -52.63 | -63.20 | -65.48 |
| Profit of the financial year | -6.29 | -9.53 | -10.56 | -2.29 | -0.64 |
| Shareholders equity total | 6.89 | -2.63 | -13.20 | -15.48 | -16.12 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.67 | ||||
| Other non-interest bearing current liabilities | 5.40 | 5.40 | 12.53 | 17.53 | 17.53 |
| Current liabilities total | 5.40 | 5.40 | 13.20 | 17.53 | 17.53 |
| Balance sheet total (liabilities) | 12.29 | 2.77 | 2.04 | 1.41 |
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.