Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 5.00 |
| External services | -44.86 |
| Gross profit | -39.86 |
| EBIT | -39.86 |
| Pre-tax profit | -39.86 |
| Net earnings | -39.86 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 63.80 | 39.86 | 39.86 | 39.86 | |
| Inventories total | 63.80 | 39.86 | 39.86 | 39.86 | |
| Current other receivables | 0.88 | 0.88 | 0.88 | 0.88 | |
| Short term receivables total | 0.88 | 0.88 | 0.88 | 0.88 | |
| Balance sheet total (assets) | 63.80 | 40.74 | 40.74 | 40.74 | 0.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -9.26 | -9.26 | -9.26 | -9.26 | -9.26 |
| Profit of the financial year | -39.86 | ||||
| Shareholders equity total | 40.74 | 40.74 | 40.74 | 40.74 | 0.88 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 23.06 | ||||
| Current liabilities total | 23.06 | ||||
| Balance sheet total (liabilities) | 63.80 | 40.74 | 40.74 | 40.74 | 0.88 |
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.