Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 5.00 | 5.00 | |||
| External services | -6.25 | -6.25 | |||
| Gross profit | -1.25 | -1.25 | -1.25 | -26.25 | -7.75 |
| EBIT | -1.25 | -1.25 | -1.25 | -26.25 | -7.75 |
| Other financial income | 0.00 | ||||
| Other financial expenses | -55.05 | ||||
| Pre-tax profit | -56.30 | -1.25 | -1.25 | -26.25 | -7.75 |
| Net earnings | -56.30 | -1.25 | -1.25 | -26.25 | -7.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current other receivables | 20.00 | ||
| Long term receivables total | 20.00 | ||
| Inventories total | |||
| Current other receivables | 13.03 | 15.00 | |
| Short term receivables total | 13.03 | 15.00 | |
| Balance sheet total (assets) | 13.03 | 15.00 | 20.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -8.67 | -64.97 | -66.22 | -67.47 | -93.72 |
| Profit of the financial year | -56.30 | -1.25 | -1.25 | -26.25 | -7.75 |
| Shareholders equity total | -14.97 | -16.22 | -17.47 | -43.72 | -51.47 |
| Non-current liabilities total | |||||
| Current owed to participating | 23.00 | 26.22 | |||
| Other non-interest bearing current liabilities | 5.00 | 5.00 | 37.47 | 43.72 | 51.47 |
| Current liabilities total | 28.00 | 31.22 | 37.47 | 43.72 | 51.47 |
| Balance sheet total (liabilities) | 13.03 | 15.00 | 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.