Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 8.63 | -10.41 |
| EBIT | 8.63 | -10.41 |
| Pre-tax profit | 8.63 | -10.41 |
| Net earnings | 8.63 | -10.41 |
Assets (kDKK)
| 2019 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current amounts owed by group member comp. | 1 149.06 |
| Short term receivables total | 1 149.06 |
| Balance sheet total (assets) | 1 149.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 595.10 | -1 556.83 | -1 567.24 | -1 567.24 | - 500.00 |
| Profit of the financial year | 8.63 | -10.41 | |||
| Shareholders equity total | -86.47 | -1 067.24 | -1 067.24 | -1 067.24 | |
| Non-current liabilities total | |||||
| Current owed to group member | 1 235.53 | 1 067.24 | 1 067.24 | 1 067.24 | |
| Current liabilities total | 1 235.53 | 1 067.24 | 1 067.24 | 1 067.24 | |
| Balance sheet total (liabilities) | 1 149.06 |
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.