Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| External services | 2.94 | -0.12 | ||
| Gross profit | -43.10 | -1.70 | 2.94 | -0.12 |
| EBIT | -43.10 | -1.70 | 2.94 | -0.12 |
| Other financial expenses | -1.63 | -1.11 | ||
| Pre-tax profit | -44.73 | -2.81 | 2.94 | -0.12 |
| Income taxes | -0.46 | 0.02 | ||
| Net earnings | -45.19 | -2.81 | 2.94 | -0.10 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 49.00 | ||||
| Inventories total | 49.00 | ||||
| Current deferred tax assets | 0.02 | 0.02 | |||
| Short term receivables total | 0.02 | 0.02 | |||
| Cash and bank deposits | 0.04 | 0.04 | 0.04 | 0.04 | |
| Cash and cash equivalents | 0.04 | 0.04 | 0.04 | 0.04 | |
| Balance sheet total (assets) | 49.00 | 0.04 | 0.04 | 0.06 | 0.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -4.91 | -50.10 | -52.90 | -49.96 | -50.06 |
| Profit of the financial year | -45.19 | -2.81 | 2.94 | -0.10 | |
| Shareholders equity total | -0.10 | -2.90 | 0.04 | -0.06 | -0.06 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 34.66 | ||||
| Current owed to group member | 0.12 | 0.12 | |||
| Other non-interest bearing current liabilities | 14.44 | 2.94 | |||
| Current liabilities total | 49.10 | 2.94 | 0.12 | 0.12 | |
| Balance sheet total (liabilities) | 49.00 | 0.04 | 0.04 | 0.06 | 0.06 |
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.