Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 64.83 | 469.09 | 155.37 | 55.27 | 34.46 |
| External services | -95.64 | - 490.65 | - 161.08 | -77.07 | -48.26 |
| Gross profit | -30.82 | -21.56 | -5.72 | -21.80 | -13.80 |
| EBIT | -30.82 | -21.56 | -5.72 | -21.80 | -13.80 |
| Pre-tax profit | -30.82 | -21.56 | -5.72 | -21.80 | -13.80 |
| Net earnings | -30.82 | -21.56 | -5.72 | -21.80 | -13.80 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 11.67 | 102.78 | 21.37 | 6.90 | 15.92 |
| Cash and cash equivalents | 11.67 | 102.78 | 21.37 | 6.90 | 15.92 |
| Balance sheet total (assets) | 11.67 | 102.78 | 21.37 | 6.90 | 15.92 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | -21.97 | -52.79 | -74.38 | -79.66 | - 101.46 |
| Profit of the financial year | -30.82 | -21.56 | -5.72 | -21.80 | -13.80 |
| Shareholders equity total | -2.79 | -24.35 | -30.09 | -51.46 | -65.26 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.70 | 12.79 | |||
| Current owed to participating | 11.95 | 11.95 | 36.01 | 57.96 | 74.91 |
| Other non-interest bearing current liabilities | 1.80 | 102.39 | 15.45 | 0.41 | 6.27 |
| Current liabilities total | 14.46 | 127.13 | 51.47 | 58.37 | 81.18 |
| Balance sheet total (liabilities) | 11.67 | 102.78 | 21.37 | 6.90 | 15.92 |
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.