Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -4.00 | -4.28 | -4.34 | -5.36 | -6.25 |
| EBIT | -4.00 | -4.28 | -4.34 | -5.36 | -6.25 |
| Other financial expenses | -11.05 | -11.46 | -11.75 | -12.55 | -12.59 |
| Pre-tax profit | -15.05 | -15.74 | -16.08 | -17.91 | -18.84 |
| Net earnings | -15.05 | -15.74 | -16.08 | -17.91 | -18.84 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 4.58 | 5.58 | 6.58 | 7.67 |
| Short term receivables total | 4.58 | 5.58 | 6.58 | 7.67 |
| Balance sheet total (assets) | 4.58 | 5.58 | 6.58 | 7.67 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 517.44 | - 532.49 | - 548.23 | - 564.31 | - 582.23 |
| Profit of the financial year | -15.05 | -15.74 | -16.08 | -17.91 | -18.84 |
| Shareholders equity total | - 452.49 | - 468.23 | - 484.31 | - 502.23 | - 521.07 |
| Non-current owed to group member | 453.06 | 469.80 | 481.55 | 499.27 | 516.07 |
| Non-current liabilities total | 453.06 | 469.80 | 481.55 | 499.27 | 516.07 |
| Current trade creditors | 5.34 | 5.63 | |||
| Other non-interest bearing current liabilities | 4.00 | 4.00 | 4.00 | 5.00 | 5.00 |
| Current liabilities total | 4.00 | 4.00 | 9.34 | 10.63 | 5.00 |
| Balance sheet total (liabilities) | 4.58 | 5.58 | 6.58 | 7.67 |
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.