Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -2.59 | -5.00 | |||
| EBIT | -2.59 | -5.00 | |||
| Other financial expenses | -0.34 | -0.03 | -0.01 | -0.06 | -0.02 |
| Pre-tax profit | -2.94 | -5.03 | -0.01 | -0.06 | -0.02 |
| Net earnings | -2.94 | -5.03 | -0.01 | -0.06 | -0.02 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 2.50 | ||||
| Current other receivables | 6.09 | 0.03 | 0.03 | ||
| Short term receivables total | 8.59 | 0.03 | 0.03 | ||
| Other current investments | 282.08 | ||||
| Cash and bank deposits | 6.49 | 0.03 | 0.02 | 0.02 | |
| Cash and cash equivalents | 6.49 | 0.03 | 0.02 | 0.02 | 282.08 |
| Balance sheet total (assets) | 15.09 | 0.06 | 0.05 | 0.02 | 282.08 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -46.97 | -49.91 | -54.94 | -54.95 | -55.01 |
| Profit of the financial year | -2.94 | -5.03 | -0.01 | -0.06 | -0.02 |
| Shareholders equity total | 0.09 | -4.94 | -4.95 | -5.01 | -5.03 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 5.00 | 5.00 | 5.00 | |
| Current owed to participating | 0.03 | ||||
| Current owed to group member | 287.11 | ||||
| Current liabilities total | 15.00 | 5.00 | 5.00 | 5.03 | 287.11 |
| Balance sheet total (liabilities) | 15.09 | 0.06 | 0.05 | 0.02 | 282.08 |
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.