Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -4.70 | -4.50 | -4.13 | -4.47 | -4.55 |
| EBIT | -4.70 | -4.50 | -4.13 | -4.47 | -4.55 |
| Other financial income | 0.00 | ||||
| Other financial expenses | -0.02 | -0.01 | -0.02 | ||
| Pre-tax profit | -4.70 | -4.52 | -4.13 | -4.50 | -4.55 |
| Net earnings | -4.70 | -4.52 | -4.13 | -4.50 | -4.55 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 130.82 | 130.82 | 130.82 | 130.82 | 130.82 |
| Intangible assets total | 130.82 | 130.82 | 130.82 | 130.82 | 130.82 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.79 | ||||
| Short term receivables total | 0.79 | ||||
| Cash and bank deposits | 4.77 | 3.43 | 0.24 | 4.49 | 3.69 |
| Cash and cash equivalents | 4.77 | 3.43 | 0.24 | 4.49 | 3.69 |
| Balance sheet total (assets) | 135.60 | 135.05 | 131.06 | 135.32 | 134.52 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 130.82 | 130.82 | 130.82 | 130.82 | 130.82 |
| Retained earnings | - 180.02 | - 184.72 | - 189.24 | - 193.38 | - 197.87 |
| Profit of the financial year | -4.70 | -4.52 | -4.13 | -4.50 | -4.55 |
| Shareholders equity total | -3.90 | -8.42 | -12.55 | -17.05 | -21.60 |
| Non-current liabilities total | |||||
| Current owed to participating | 136.50 | 140.47 | 140.61 | 149.36 | 153.12 |
| Other non-interest bearing current liabilities | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 |
| Current liabilities total | 139.50 | 143.47 | 143.61 | 152.36 | 156.12 |
| Balance sheet total (liabilities) | 135.60 | 135.05 | 131.06 | 135.32 | 134.52 |
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.