Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -12.00 | ||
| Gross profit | -12.00 | ||
| EBIT | -12.00 | ||
| Other financial expenses | -0.05 | -0.26 | -0.90 |
| Pre-tax profit | -12.05 | -0.26 | -0.90 |
| Net earnings | -12.05 | -0.26 | -0.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 48.66 | 36.61 | 36.40 | 35.50 | 35.50 |
| Cash and cash equivalents | 48.66 | 36.61 | 36.40 | 35.50 | 35.50 |
| Balance sheet total (assets) | 48.66 | 36.61 | 36.40 | 35.50 | 35.50 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -1.34 | -1.34 | -13.34 | -13.60 | -14.50 |
| Profit of the financial year | -12.05 | -0.26 | -0.90 | ||
| Shareholders equity total | 48.66 | 36.61 | 36.40 | 35.50 | 35.50 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 48.66 | 36.61 | 36.40 | 35.50 | 35.50 |
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.