Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| EBIT | |||||
| Other financial expenses | -10.80 | -0.10 | -1.36 | -1.62 | -1.71 |
| Pre-tax profit | -10.80 | -0.10 | -1.36 | -1.62 | -1.71 |
| Net earnings | -10.80 | -0.10 | -1.36 | -1.62 | -1.71 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 117.34 | 117.34 | 117.34 | 117.34 | 117.34 |
| Inventories total | 117.34 | 117.34 | 117.34 | 117.34 | 117.34 |
| Short term receivables total | |||||
| Cash and bank deposits | 36.19 | 36.09 | 34.73 | 33.11 | 31.40 |
| Cash and cash equivalents | 36.19 | 36.09 | 34.73 | 33.11 | 31.40 |
| Balance sheet total (assets) | 153.53 | 153.43 | 152.07 | 150.45 | 148.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | -5.65 | -5.65 | -5.65 | -5.65 | |
| Retained earnings | -10.80 | -10.89 | -12.26 | -13.87 | |
| Profit of the financial year | -10.80 | -0.10 | -1.36 | -1.62 | -1.71 |
| Shareholders equity total | 63.55 | 63.45 | 62.09 | 60.48 | 64.42 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 89.97 | 89.97 | 89.97 | 89.97 | 84.32 |
| Current liabilities total | 89.97 | 89.97 | 89.97 | 89.97 | 84.32 |
| Balance sheet total (liabilities) | 153.53 | 153.43 | 152.07 | 150.45 | 148.74 |
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.