Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -3.50 | -2.19 | -4.94 |
| EBIT | -3.50 | -2.19 | -4.94 |
| Other financial expenses | -0.10 | ||
| Pre-tax profit | -3.50 | -2.29 | -4.94 |
| Net earnings | -3.50 | -2.29 | -4.94 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 20.00 | 20.00 | 20.00 | ||
| Investments total | 20.00 | 20.00 | 20.00 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 20.00 | ||||
| Short term receivables total | 20.00 | ||||
| Cash and bank deposits | 0.00 | 0.00 | 17.71 | 12.78 | |
| Cash and cash equivalents | 0.00 | 0.00 | 17.71 | 12.78 | |
| Balance sheet total (assets) | 0.00 | 0.00 | 40.00 | 37.71 | 32.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -3.50 | -5.79 | |||
| Profit of the financial year | -3.50 | -2.29 | -4.94 | ||
| Shareholders equity total | 0.00 | 0.00 | 36.50 | 34.22 | 29.27 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.50 | 3.50 | 3.50 | ||
| Current liabilities total | 3.50 | 3.50 | 3.50 | ||
| Balance sheet total (liabilities) | 0.00 | 0.00 | 40.00 | 37.71 | 32.77 |
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.