Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -6.25 | -9.42 | |||
| Gross profit | -6.25 | -9.42 | -6.25 | -5.00 | -5.00 |
| EBIT | -6.25 | -9.42 | -6.25 | -5.00 | -5.00 |
| Pre-tax profit | -6.25 | -9.42 | -6.25 | -5.00 | -5.00 |
| Net earnings | -6.25 | -9.42 | -6.25 | -5.00 | -5.00 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 25.00 | 25.00 | 25.00 | 25.00 | 25.00 |
| Investments total | 25.00 | 25.00 | 25.00 | 25.00 | 25.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 25.00 | 21.83 | 21.83 | 21.83 | 21.83 |
| Short term receivables total | 25.00 | 21.83 | 21.83 | 21.83 | 21.83 |
| Balance sheet total (assets) | 50.00 | 46.83 | 46.83 | 46.83 | 46.83 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -6.25 | -15.67 | -21.92 | -26.92 | |
| Profit of the financial year | -6.25 | -9.42 | -6.25 | -5.00 | -5.00 |
| Shareholders equity total | 43.75 | 34.33 | 28.08 | 23.08 | 18.08 |
| Non-current liabilities total | |||||
| Current owed to participating | 6.25 | 12.50 | 18.75 | 23.75 | |
| Other non-interest bearing current liabilities | 6.25 | 6.25 | 6.25 | 5.00 | 5.00 |
| Current liabilities total | 6.25 | 12.50 | 18.75 | 23.75 | 28.75 |
| Balance sheet total (liabilities) | 50.00 | 46.83 | 46.83 | 46.83 | 46.83 |
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.