Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | ||
| EBIT | ||
| Other financial expenses | - 469.45 | |
| Income from other inv. held as non-curr. assets | 20.00 | 1 755.74 |
| Pre-tax profit | 20.00 | 1 286.29 |
| Net earnings | 20.00 | 1 286.29 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |
| Short term receivables total | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |
| Balance sheet total (assets) | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Retained earnings | -1 436.06 | -1 416.06 | - 129.77 | - 129.77 | - 129.77 |
| Profit of the financial year | 20.00 | 1 286.29 | |||
| Shareholders equity total | -1 286.07 | 0.23 | 0.23 | 0.23 | 0.23 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 1 286.29 | ||||
| Current liabilities total | 1 286.29 | ||||
| Balance sheet total (liabilities) | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |
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.