Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -5.98 | -3.75 | -5.00 | -5.00 | -4.38 |
| Gross profit | -5.98 | -3.75 | -5.00 | -5.00 | -4.38 |
| EBIT | -5.98 | -3.75 | -5.00 | -5.00 | -4.38 |
| Other financial expenses | -2.55 | -2.86 | -3.00 | -4.00 | -3.77 |
| Pre-tax profit | -8.53 | -6.61 | -8.00 | -9.00 | -8.14 |
| Net earnings | -8.53 | -6.61 | -8.00 | -9.00 | -8.14 |
Assets (kDKK)
| Intangible assets total |
| Tangible assets total |
| Investments total |
| Long term receivables total |
| Inventories total |
| Short term receivables total |
| Balance sheet total (assets) |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Retained earnings | - 217.72 | - 226.25 | - 233.00 | - 240.00 | - 248.93 |
| Profit of the financial year | -8.53 | -6.61 | -8.00 | -9.00 | -8.14 |
| Shareholders equity total | -76.25 | -82.86 | -91.00 | -99.00 | - 107.08 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 76.25 | 82.86 | 91.00 | 99.00 | 107.08 |
| Current liabilities total | 76.25 | 82.86 | 91.00 | 99.00 | 107.08 |
| Balance sheet total (liabilities) |
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.