Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.36 | -5.05 | -5.80 | -5.35 | -4.25 |
| EBIT | -5.36 | -5.05 | -5.80 | -5.35 | -4.25 |
| Other financial income | 0.99 | 0.19 | |||
| Other financial expenses | -0.94 | ||||
| Pre-tax profit | -6.31 | -4.05 | -5.80 | -5.35 | -4.06 |
| Net earnings | -6.31 | -4.05 | -5.80 | -5.35 | -4.06 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 |
| Current other receivables | 66.42 | 62.41 | 12.13 | 12.13 | 19.00 |
| Short term receivables total | 67.40 | 63.40 | 13.11 | 13.11 | 19.99 |
| Cash and bank deposits | 112.52 | 112.47 | 151.95 | 141.60 | 126.92 |
| Cash and cash equivalents | 112.52 | 112.47 | 151.95 | 141.60 | 126.92 |
| Balance sheet total (assets) | 179.92 | 175.87 | 165.07 | 154.72 | 146.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 100.00 | 1 100.00 | 1 100.00 | 1 100.00 | 1 100.00 |
| Retained earnings | -3 495.11 | -3 501.42 | -3 505.47 | -3 511.27 | -3 516.62 |
| Profit of the financial year | -6.31 | -4.05 | -5.80 | -5.35 | -4.06 |
| Shareholders equity total | -2 401.42 | -2 405.47 | -2 411.27 | -2 416.62 | -2 420.68 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
| Current owed to group member | 2 567.84 | 2 567.84 | 2 562.84 | 2 557.84 | 2 554.09 |
| Other non-interest bearing current liabilities | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 |
| Current liabilities total | 2 581.34 | 2 581.34 | 2 576.34 | 2 571.34 | 2 567.59 |
| Balance sheet total (liabilities) | 179.92 | 175.87 | 165.07 | 154.72 | 146.91 |
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.