Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -7.04 | -7.06 | -6.65 | -6.88 | -6.88 |
| Gross profit | -7.04 | -7.06 | -6.65 | -6.88 | -6.88 |
| EBIT | -7.04 | -7.06 | -6.65 | -6.88 | -6.88 |
| Other financial income | 0.40 | ||||
| Other financial expenses | -0.00 | -0.00 | |||
| Pre-tax profit | -7.04 | -6.66 | -6.65 | -6.88 | -6.88 |
| Income taxes | 1.55 | -15.83 | |||
| Net earnings | -5.49 | -22.49 | -6.65 | -6.88 | -6.88 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 15.83 | ||||
| Short term receivables total | 15.83 | ||||
| Cash and bank deposits | 20.53 | 20.02 | 20.00 | 20.00 | 20.00 |
| Cash and cash equivalents | 20.53 | 20.02 | 20.00 | 20.00 | 20.00 |
| Balance sheet total (assets) | 36.35 | 20.02 | 20.00 | 20.00 | 20.00 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -53.13 | -58.62 | -81.10 | -87.75 | -94.63 |
| Profit of the financial year | -5.49 | -22.49 | -6.65 | -6.88 | -6.88 |
| Shareholders equity total | 21.38 | -1.10 | -7.75 | -14.63 | -21.50 |
| Non-current liabilities total | |||||
| Current trade creditors | 8.00 | 8.00 | 8.00 | 8.00 | 8.00 |
| Current owed to group member | 6.97 | 13.13 | 19.75 | 19.75 | 33.50 |
| Other non-interest bearing current liabilities | 6.88 | ||||
| Current liabilities total | 14.97 | 21.13 | 27.75 | 34.63 | 41.50 |
| Balance sheet total (liabilities) | 36.35 | 20.02 | 20.00 | 20.00 | 20.00 |
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.