Income statement (kDKK)
| 2019 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 11.50 | ||
| EBIT | 11.50 | ||
| Other financial expenses | -5.17 | -0.00 | |
| Pre-tax profit | 11.50 | -5.17 | -0.00 |
| Net earnings | 11.50 | -5.17 | -0.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 85.38 | 85.38 | 85.38 | 85.38 | 85.38 |
| Cash and cash equivalents | 85.38 | 85.38 | 85.38 | 85.38 | 85.38 |
| Balance sheet total (assets) | 85.38 | 85.38 | 85.38 | 85.38 | 85.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -6.12 | 5.38 | 5.38 | 5.38 | 0.21 |
| Profit of the financial year | 11.50 | -5.17 | -0.00 | ||
| Shareholders equity total | 85.38 | 85.38 | 85.38 | 80.21 | 80.21 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 5.17 | 5.17 | |||
| Current liabilities total | 5.17 | 5.17 | |||
| Balance sheet total (liabilities) | 85.38 | 85.38 | 85.38 | 85.38 | 85.38 |
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.