Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | 0.50 | -0.09 | -2.94 | ||
| Gross profit | -1.00 | 0.50 | -0.09 | -2.94 | |
| Other operating expenses | -0.27 | -0.50 | |||
| EBIT | -1.00 | -0.27 | -0.50 | -0.09 | -2.94 |
| Other financial income | 0.37 | 0.61 | 0.18 | 2.75 | |
| Other financial expenses | -0.01 | -0.04 | |||
| Pre-tax profit | -1.00 | 0.10 | 0.10 | 0.09 | -0.23 |
| Net earnings | -1.00 | 0.10 | 0.10 | 0.09 | -0.23 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 315.00 | 315.37 | |||
| Short term receivables total | 315.00 | 315.37 | |||
| Cash and bank deposits | 4.00 | 3.71 | 319.48 | 319.57 | 318.97 |
| Cash and cash equivalents | 4.00 | 3.71 | 319.48 | 319.57 | 318.97 |
| Balance sheet total (assets) | 319.00 | 319.08 | 319.48 | 319.57 | 318.97 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 195.00 | 193.91 | 194.01 | 194.11 | 194.20 |
| Profit of the financial year | -1.00 | 0.10 | 0.10 | 0.09 | -0.23 |
| Shareholders equity total | 319.00 | 319.01 | 319.11 | 319.20 | 318.97 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.07 | ||||
| Other non-interest bearing current liabilities | 0.37 | 0.37 | |||
| Current liabilities total | 0.07 | 0.37 | 0.37 | ||
| Balance sheet total (liabilities) | 319.00 | 319.08 | 319.48 | 319.57 | 318.97 |
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.