Income statement (kDKK)
| 2019 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 25.00 | |
| Gross profit | 25.00 | |
| EBIT | 25.00 | |
| Other financial income | -20.87 | |
| Pre-tax profit | 25.00 | -20.87 |
| Net earnings | 25.00 | -20.87 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 91.44 | 91.44 | 91.44 | 91.44 | 70.56 |
| Short term receivables total | 91.44 | 91.44 | 91.44 | 91.44 | 70.56 |
| Cash and bank deposits | 12.69 | 12.69 | 12.69 | 12.69 | 12.69 |
| Cash and cash equivalents | 12.69 | 12.69 | 12.69 | 12.69 | 12.69 |
| Balance sheet total (assets) | 104.13 | 104.13 | 104.13 | 104.13 | 83.25 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | -25.00 | ||||
| Retained earnings | 24.13 | 24.13 | 24.13 | 24.13 | 24.13 |
| Profit of the financial year | 25.00 | -20.87 | |||
| Shareholders equity total | 104.13 | 104.13 | 104.13 | 104.13 | 83.25 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 104.13 | 104.13 | 104.13 | 104.13 | 83.25 |
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.