Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -26.88 | -27.50 | -30.81 | -31.32 | |
| Gross profit | -66.88 | -26.88 | -27.50 | -30.81 | -31.32 |
| EBIT | -66.88 | -26.88 | -27.50 | -30.81 | -31.32 |
| Pre-tax profit | -66.88 | -26.88 | 27.50 | -30.81 | -31.32 |
| Income taxes | 11.03 | 4.43 | -6.05 | 6.78 | 6.89 |
| Net earnings | -55.84 | -22.44 | 21.45 | -24.03 | -24.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 111.11 | 115.55 | 82.62 | 61.72 | 38.16 |
| Short term receivables total | 111.11 | 115.55 | 82.62 | 61.72 | 38.16 |
| Balance sheet total (assets) | 111.11 | 115.55 | 82.62 | 61.72 | 38.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 151.00 | 151.00 | 151.00 | 151.00 | 151.00 |
| Retained earnings | -38.42 | -94.26 | - 116.70 | -95.25 | - 119.28 |
| Profit of the financial year | -55.84 | -22.44 | 21.45 | -24.03 | -24.43 |
| Shareholders equity total | 56.74 | 34.30 | 55.75 | 31.72 | 7.29 |
| Non-current liabilities total | |||||
| Current trade creditors | 54.38 | 81.25 | 26.88 | 30.00 | 30.88 |
| Current liabilities total | 54.38 | 81.25 | 26.88 | 30.00 | 30.88 |
| Balance sheet total (liabilities) | 111.11 | 115.55 | 82.62 | 61.72 | 38.16 |
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.