Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| EBIT | |||||
| Other financial expenses | -1.00 | -1.02 | -1.05 | -8.94 | -6.19 |
| Pre-tax profit | -1.00 | -1.02 | -1.05 | -8.94 | -6.19 |
| Net earnings | -1.00 | -1.02 | -1.05 | -8.94 | -6.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 50.00 | 50.00 | 48.00 | 45.00 | 44.00 |
| Short term receivables total | 50.00 | 50.00 | 48.00 | 45.00 | 44.00 |
| Cash and bank deposits | 0.67 | 0.59 | 0.58 | 0.59 | |
| Cash and cash equivalents | 0.67 | 0.59 | 0.58 | 0.59 | |
| Balance sheet total (assets) | 50.67 | 50.00 | 48.59 | 45.59 | 44.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 51.00 | 51.00 | 51.00 | 51.00 | 51.00 |
| Retained earnings | 0.67 | -0.33 | -1.35 | -2.41 | -11.34 |
| Profit of the financial year | -1.00 | -1.02 | -1.05 | -8.94 | -6.19 |
| Shareholders equity total | 50.67 | 49.65 | 48.59 | 39.66 | 33.47 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.35 | ||||
| Other non-interest bearing current liabilities | 5.93 | 11.12 | |||
| Current liabilities total | 0.35 | 5.93 | 11.12 | ||
| Balance sheet total (liabilities) | 50.67 | 50.00 | 48.59 | 45.59 | 44.59 |
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.