Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -3.38 | -3.63 | -2.50 | ||
| EBIT | -3.38 | -3.63 | -2.50 | -2.50 | -2.50 |
| Pre-tax profit | -3.38 | -3.63 | -2.50 | -2.50 | -2.50 |
| Income taxes | 0.55 | ||||
| Net earnings | -3.38 | -3.63 | -2.50 | -2.50 | -1.95 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 169.75 | 166.12 | 163.62 | 161.12 | 159.17 |
| Current other receivables | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 |
| Short term receivables total | 170.67 | 167.04 | 164.54 | 162.04 | 160.09 |
| Balance sheet total (assets) | 170.67 | 167.04 | 164.54 | 162.04 | 160.09 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 45.05 | 41.67 | 38.05 | 35.55 | 33.04 |
| Profit of the financial year | -3.38 | -3.63 | -2.50 | -2.50 | -1.95 |
| Shareholders equity total | 166.67 | 163.04 | 160.54 | 158.04 | 156.09 |
| Non-current liabilities total | |||||
| Current trade creditors | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 |
| Current liabilities total | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 |
| Balance sheet total (liabilities) | 170.67 | 167.04 | 164.54 | 162.04 | 160.09 |
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.