Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -1.00 | -25.14 |
| EBIT | -1.00 | -25.14 |
| Other financial expenses | -0.86 | |
| Pre-tax profit | -1.00 | -26.00 |
| Net earnings | -1.00 | -26.00 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible rights | 5 500.00 | ||||
| Intangible assets total | 5 500.00 | ||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Cash and cash equivalents | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Balance sheet total (assets) | 5 550.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | -6.00 | -32.00 | -32.00 | -32.00 | -32.00 |
| Retained earnings | 1.00 | 26.00 | |||
| Profit of the financial year | -1.00 | -26.00 | |||
| Shareholders equity total | 44.00 | 18.00 | 18.00 | 18.00 | 18.00 |
| Non-current other liabilities | 5 500.00 | ||||
| Non-current liabilities total | 5 500.00 | ||||
| Current owed to participating | 29.50 | 29.50 | 29.50 | 29.50 | |
| Other non-interest bearing current liabilities | 6.00 | 2.50 | 2.50 | 2.50 | 2.50 |
| Current liabilities total | 6.00 | 32.00 | 32.00 | 32.00 | 32.00 |
| Balance sheet total (liabilities) | 5 550.00 | 50.00 | 50.00 | 50.00 | 50.00 |
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.