Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -7.25 | -7.40 | -7.25 | -7.41 | -55.95 |
| Gross profit | -7.25 | -7.40 | -7.25 | -7.41 | -55.95 |
| EBIT | -7.25 | -7.40 | -7.25 | -7.41 | -55.95 |
| Other financial expenses | -0.29 | -0.78 | -0.03 | -0.02 | -0.07 |
| Pre-tax profit | -7.54 | -8.18 | -7.28 | -7.43 | -56.02 |
| Net earnings | -7.54 | -8.18 | -7.28 | -7.43 | -56.02 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current owed by particip. interest comp. | 46.46 | 46.46 | 46.46 | 46.46 |
| Short term receivables total | 46.46 | 46.46 | 46.46 | 46.46 |
| Balance sheet total (assets) | 46.46 | 46.46 | 46.46 | 46.46 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -86.51 | -94.05 | - 102.22 | - 109.51 | - 116.93 |
| Profit of the financial year | -7.54 | -8.18 | -7.28 | -7.43 | -56.02 |
| Shareholders equity total | 30.95 | 22.78 | 15.49 | 8.07 | -47.95 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.40 | 0.03 | 0.11 | 0.77 | |
| Other non-interest bearing current liabilities | 15.10 | 23.69 | 30.94 | 38.29 | 47.19 |
| Current liabilities total | 15.51 | 23.69 | 30.97 | 38.39 | 47.95 |
| Balance sheet total (liabilities) | 46.46 | 46.46 | 46.46 | 46.46 |
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.