Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -9.38 | -9.38 | -9.38 | -9.38 | -9.38 |
| EBIT | -9.38 | -9.38 | -9.38 | -9.38 | -9.38 |
| Other financial income | 2.16 | 2.25 | 1.59 | 0.82 | 0.65 |
| Pre-tax profit | -7.21 | -7.13 | -7.79 | -8.55 | -8.72 |
| Income taxes | 5.29 | 2.79 | |||
| Net earnings | -7.21 | -7.13 | -7.79 | -3.26 | -5.93 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-curr. owed by group member comp. | 56.16 | 58.40 | 41.24 | 47.36 | 41.43 |
| Long term receivables total | 56.16 | 58.40 | 41.24 | 47.36 | 41.43 |
| Inventories total | |||||
| Short term receivables total | |||||
| Balance sheet total (assets) | 56.16 | 58.40 | 41.24 | 47.36 | 41.43 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -71.00 | -78.22 | -85.35 | -93.13 | -96.39 |
| Profit of the financial year | -7.21 | -7.13 | -7.79 | -3.26 | -5.93 |
| Shareholders equity total | 46.78 | 39.65 | 31.86 | 28.61 | 22.68 |
| Non-current liabilities total | |||||
| Current trade creditors | 9.38 | 18.75 | 9.38 | 18.75 | 18.75 |
| Current liabilities total | 9.38 | 18.75 | 9.38 | 18.75 | 18.75 |
| Balance sheet total (liabilities) | 56.16 | 58.40 | 41.24 | 47.36 | 41.43 |
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.