Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | -0.01 | ||
| External services | -2.50 | -6.24 | |
| Gross profit | -0.01 | -2.50 | -6.24 |
| EBIT | -0.01 | -2.50 | -6.24 |
| Pre-tax profit | -0.01 | -2.50 | -6.24 |
| Net earnings | -0.01 | -2.50 | -6.24 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Holdings in group member companies | 300.00 | 300.00 | 300.00 | 300.00 |
| Investments total | 300.00 | 300.00 | 300.00 | 300.00 |
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 0.05 | 0.04 | 0.04 | 0.80 |
| Cash and cash equivalents | 0.05 | 0.04 | 0.04 | 0.80 |
| Balance sheet total (assets) | 300.05 | 300.04 | 300.04 | 300.80 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -0.01 | -2.51 | ||
| Profit of the financial year | -0.01 | -2.50 | -6.24 | |
| Shareholders equity total | 40.00 | 39.99 | 37.49 | 31.25 |
| Non-current advances received | 260.05 | 260.05 | 262.55 | 269.55 |
| Non-current liabilities total | 260.05 | 260.05 | 262.55 | 269.55 |
| Current liabilities total | ||||
| Balance sheet total (liabilities) | 300.05 | 300.04 | 300.04 | 300.80 |
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.