Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -3.91 | -4.06 | -4.06 | -4.06 | -4.19 |
| Gross profit | -3.91 | -4.06 | -4.06 | -4.06 | -4.19 |
| EBIT | -3.91 | -4.06 | -4.06 | -4.06 | -4.19 |
| Other financial expenses | -0.30 | -0.77 | -0.97 | -1.16 | |
| Pre-tax profit | -3.91 | -4.36 | -4.83 | -5.03 | -5.34 |
| Net earnings | -3.91 | -4.36 | -4.83 | -5.03 | -5.34 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 1 200.00 | 1 200.00 | 1 200.00 | 1 200.00 | 1 200.00 |
| Long term receivables total | 1 200.00 | 1 200.00 | 1 200.00 | 1 200.00 | 1 200.00 |
| Inventories total | |||||
| Short term receivables total | |||||
| Balance sheet total (assets) | 1 200.00 | 1 200.00 | 1 200.00 | 1 200.00 | 1 200.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | 1 088.55 | 1 084.64 | 1 080.28 | 1 075.44 | 1 070.42 |
| Profit of the financial year | -3.91 | -4.36 | -4.83 | -5.03 | -5.34 |
| Shareholders equity total | 1 184.64 | 1 180.28 | 1 175.45 | 1 170.42 | 1 165.07 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.13 | 3.13 | 3.13 | 3.13 | 3.13 |
| Current owed to participating | 12.23 | 16.59 | 21.43 | 26.46 | 31.80 |
| Current liabilities total | 15.36 | 19.72 | 24.55 | 29.58 | 34.93 |
| Balance sheet total (liabilities) | 1 200.00 | 1 200.00 | 1 200.00 | 1 200.00 | 1 200.00 |
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.