Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | 8.94 | -5.38 | -5.73 | -5.98 | |
| Gross profit | 8.94 | -5.38 | -5.73 | -5.98 | -6.14 |
| EBIT | 8.94 | -5.38 | -5.73 | -5.98 | -6.14 |
| Other financial expenses | 1.23 | -1.23 | -3.52 | -3.65 | -3.49 |
| Pre-tax profit | 10.17 | -6.61 | -9.25 | -9.62 | -9.63 |
| Net earnings | 10.17 | -6.61 | -9.25 | -9.62 | -9.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 720.00 | 720.00 | 720.00 | 720.00 | 720.00 |
| Tangible assets total | 720.00 | 720.00 | 720.00 | 720.00 | 720.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Balance sheet total (assets) | 720.00 | 720.00 | 720.00 | 720.00 | 720.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -10.17 | 6.61 | 9.25 | 9.62 | 9.63 |
| Profit of the financial year | 10.17 | -6.61 | -9.25 | -9.62 | -9.63 |
| Shareholders equity total | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 670.00 | 670.00 | 670.00 | 670.00 | 670.00 |
| Current liabilities total | 670.00 | 670.00 | 670.00 | 670.00 | 670.00 |
| Balance sheet total (liabilities) | 720.00 | 720.00 | 720.00 | 720.00 | 720.00 |
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.