Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -9.75 | -0.52 | -15.00 | ||
| Gross profit | -9.75 | -0.52 | -15.00 | ||
| EBIT | -9.75 | -0.52 | -15.00 | ||
| Other financial expenses | -0.15 | -0.82 | -0.87 | ||
| Pre-tax profit | -9.75 | -0.52 | -15.15 | -0.82 | -0.87 |
| Net earnings | -9.75 | -0.52 | -15.15 | -0.82 | -0.87 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.11 | 0.20 | 3.94 | 3.94 | 3.94 |
| Short term receivables total | 0.11 | 0.20 | 3.94 | 3.94 | 3.94 |
| Cash and bank deposits | 40.14 | 39.54 | 20.64 | 19.81 | 18.94 |
| Cash and cash equivalents | 40.14 | 39.54 | 20.64 | 19.81 | 18.94 |
| Balance sheet total (assets) | 40.25 | 39.73 | 24.58 | 23.76 | 22.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -9.75 | -10.27 | -25.42 | -26.24 | |
| Profit of the financial year | -9.75 | -0.52 | -15.15 | -0.82 | -0.87 |
| Shareholders equity total | 40.25 | 39.73 | 24.58 | 23.76 | 22.89 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 40.25 | 39.73 | 24.58 | 23.76 | 22.89 |
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.