Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -20.87 | -37.35 | -19.95 | -22.93 | -18.38 |
| EBIT | -20.87 | -37.35 | -19.95 | -22.93 | -18.38 |
| Other financial income | 0.67 | 23.66 | |||
| Other financial expenses | -5.14 | ||||
| Pre-tax profit | -20.87 | -37.35 | -25.10 | -22.27 | 5.29 |
| Net earnings | -20.87 | -37.35 | -25.10 | -22.27 | 5.29 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.77 | ||||
| Short term receivables total | 0.77 | ||||
| Cash and bank deposits | 1 067.79 | 1 031.21 | 1 006.12 | 987.23 | 992.51 |
| Cash and cash equivalents | 1 067.79 | 1 031.21 | 1 006.12 | 987.23 | 992.51 |
| Balance sheet total (assets) | 1 068.56 | 1 031.21 | 1 006.12 | 987.23 | 992.51 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 16 135.55 | 16 135.55 | 16 135.55 | 16 135.55 | 16 135.55 |
| Retained earnings | -15 056.12 | -15 076.99 | -15 114.34 | -15 139.44 | -15 161.70 |
| Profit of the financial year | -20.87 | -37.35 | -25.10 | -22.27 | 5.29 |
| Shareholders equity total | 1 058.56 | 1 021.21 | 996.12 | 973.85 | 979.14 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 10.00 | 10.00 | 10.00 | 13.38 | 13.38 |
| Current liabilities total | 10.00 | 10.00 | 10.00 | 13.38 | 13.38 |
| Balance sheet total (liabilities) | 1 068.56 | 1 031.21 | 1 006.12 | 987.23 | 992.51 |
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.