Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -5.00 | -5.00 | -5.00 | -5.00 |
| EBIT | -5.00 | -5.00 | -5.00 | -5.00 |
| Other financial expenses | -0.20 | |||
| Pre-tax profit | -5.20 | -5.00 | -5.00 | -5.00 |
| Income taxes | 1.10 | 1.10 | 1.10 | |
| Net earnings | -4.10 | -3.90 | -3.90 | -5.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 1.10 | 2.20 | 3.30 | 3.30 | |
| Short term receivables total | 1.10 | 2.20 | 3.30 | 3.30 | |
| Cash and bank deposits | 50.00 | 44.80 | 44.80 | 44.80 | 39.80 |
| Cash and cash equivalents | 50.00 | 44.80 | 44.80 | 44.80 | 39.80 |
| Balance sheet total (assets) | 50.00 | 45.90 | 47.00 | 48.10 | 43.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -4.10 | -8.00 | -11.90 | ||
| Profit of the financial year | -4.10 | -3.90 | -3.90 | -5.00 | |
| Shareholders equity total | 50.00 | 45.90 | 42.00 | 38.10 | 33.10 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | ||
| Current owed to participating | 5.00 | 5.00 | |||
| Current liabilities total | 5.00 | 10.00 | 10.00 | ||
| Balance sheet total (liabilities) | 50.00 | 45.90 | 47.00 | 48.10 | 43.10 |
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.