Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 0.54 | -0.42 | - 100.17 | -1.79 | -1.46 |
| EBIT | 0.54 | -0.42 | - 100.17 | -1.79 | -1.46 |
| Other financial income | 0.00 | ||||
| Other financial expenses | -0.00 | -0.08 | -0.10 | -0.10 | -0.00 |
| Pre-tax profit | 0.54 | -0.50 | - 100.27 | -1.89 | -1.46 |
| Net earnings | 0.54 | -0.50 | - 100.27 | -1.89 | -1.46 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 105.17 | 105.17 | |||
| Inventories total | 105.17 | 105.17 | |||
| Current other receivables | 0.11 | 10.00 | |||
| Short term receivables total | 0.11 | 10.00 | |||
| Cash and bank deposits | 13.84 | 13.31 | 13.31 | 10.28 | 0.00 |
| Cash and cash equivalents | 13.84 | 13.31 | 13.31 | 10.28 | 0.00 |
| Balance sheet total (assets) | 119.00 | 118.58 | 13.31 | 10.28 | 10.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 40.00 | 40.00 |
| Retained earnings | -37.72 | -37.18 | -37.68 | -27.95 | -29.84 |
| Profit of the financial year | 0.54 | -0.50 | - 100.27 | -1.89 | -1.46 |
| Shareholders equity total | 112.82 | 112.32 | 12.05 | 10.16 | 8.71 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 6.18 | 6.26 | 1.25 | 0.12 | 1.30 |
| Current liabilities total | 6.18 | 6.26 | 1.25 | 0.12 | 1.30 |
| Balance sheet total (liabilities) | 119.00 | 118.58 | 13.31 | 10.28 | 10.01 |
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.