Income statement (kDKK)
| 2018 | 2019 | 2020 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -7.52 | -6.25 | -24.60 | -6.25 |
| EBIT | -7.52 | -6.25 | -24.60 | -6.25 |
| Other financial expenses | -0.06 | -0.07 | -0.03 | -0.73 |
| Pre-tax profit | -7.57 | -6.32 | -24.63 | -6.98 |
| Income taxes | 1.65 | 1.38 | 5.41 | 1.38 |
| Net earnings | -5.92 | -4.95 | -19.22 | -5.61 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 18.35 | 18.35 | ||
| Inventories total | 18.35 | 18.35 | ||
| Current deferred tax assets | 1.65 | 2.11 | 4.46 | 2.37 |
| Short term receivables total | 1.65 | 2.11 | 4.46 | 2.37 |
| Balance sheet total (assets) | 20.00 | 20.46 | 4.46 | 2.37 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -3 226.54 | -3 232.46 | -3 237.41 | -3 256.63 | -3 256.63 |
| Profit of the financial year | -5.92 | -4.95 | -19.22 | -5.61 | |
| Shareholders equity total | -3 107.46 | -3 112.41 | -3 131.63 | -3 131.63 | -3 137.23 |
| Non-current liabilities total | |||||
| Current owed to participating | 12.41 | 12.41 | 12.41 | 12.41 | 18.66 |
| Current owed to group member | 3 107.96 | 3 114.21 | 3 111.18 | 3 112.02 | 3 114.70 |
| Short-term deferred tax liabilities | 0.84 | 0.95 | |||
| Other non-interest bearing current liabilities | 6.25 | 6.25 | 12.50 | 6.25 | 6.25 |
| Current liabilities total | 3 127.46 | 3 132.87 | 3 136.09 | 3 131.63 | 3 139.61 |
| Balance sheet total (liabilities) | 20.00 | 20.46 | 4.46 | 2.37 |
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.