Income statement (kDKK)
| Net sales |
| Gross profit |
| EBIT |
| Pre-tax profit |
| Net earnings |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Other tangible assets | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Tangible assets total | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Balance sheet total (assets) | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 742.67 | - 742.67 | - 742.67 | - 742.67 | - 742.67 |
| Shareholders equity total | - 617.67 | - 617.67 | - 617.67 | - 617.67 | - 617.67 |
| Non-current liabilities total | |||||
| Current trade creditors | 17.00 | 17.00 | 17.00 | 17.00 | 17.00 |
| Current owed to participating | 58.52 | 58.52 | 58.52 | 610.67 | 610.67 |
| Current owed to group member | 552.16 | 552.16 | 552.16 | ||
| Current liabilities total | 627.67 | 627.67 | 627.67 | 627.67 | 627.67 |
| Balance sheet total (liabilities) | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
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.