Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -4.38 | -3.85 | -3.70 | -3.00 | -3.30 |
| EBIT | -4.38 | -3.85 | -3.70 | -3.00 | -3.30 |
| Other financial expenses | -0.03 | ||||
| Pre-tax profit | -4.40 | -3.85 | -3.70 | -3.00 | -3.30 |
| Net earnings | -4.40 | -3.85 | -3.70 | -3.00 | -3.30 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.89 | 1.85 | 3.44 | 5.11 | 5.94 |
| Short term receivables total | 0.89 | 1.85 | 3.44 | 5.11 | 5.94 |
| Balance sheet total (assets) | 0.89 | 1.85 | 3.44 | 5.11 | 5.94 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 611.55 | - 615.95 | - 619.80 | - 623.50 | - 626.50 |
| Profit of the financial year | -4.40 | -3.85 | -3.70 | -3.00 | -3.30 |
| Shareholders equity total | - 490.95 | - 494.80 | - 498.50 | - 501.50 | - 504.80 |
| Non-current liabilities total | |||||
| Current owed to participating | 488.09 | 492.90 | 497.53 | 501.28 | 505.40 |
| Other non-interest bearing current liabilities | 3.75 | 3.75 | 4.41 | 5.34 | 5.34 |
| Current liabilities total | 491.84 | 496.65 | 501.94 | 506.61 | 510.74 |
| Balance sheet total (liabilities) | 0.89 | 1.85 | 3.44 | 5.11 | 5.94 |
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.