Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -4.95 | -2.78 | -2.07 | |
| EBIT | -4.95 | -2.78 | -2.07 | |
| Other financial expenses | -0.02 | -0.07 | ||
| Pre-tax profit | -4.95 | -2.80 | -2.07 | -0.07 |
| Net earnings | -4.95 | -2.80 | -2.07 | -0.07 |
Assets (kDKK)
| 2019 | 2020 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 0.22 | 0.92 | 0.93 |
| Cash and cash equivalents | 0.22 | 0.92 | 0.93 |
| Balance sheet total (assets) | 0.22 | 0.92 | 0.93 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 669.19 | - 674.14 | - 676.94 | - 679.01 | - 679.08 |
| Profit of the financial year | -4.95 | -2.80 | -2.07 | -0.07 | |
| Shareholders equity total | - 594.14 | - 596.94 | - 599.01 | - 599.08 | - 599.08 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.15 | 0.22 | |||
| Other non-interest bearing current liabilities | 594.36 | 597.86 | 598.86 | 598.86 | 600.01 |
| Current liabilities total | 594.36 | 597.86 | 599.01 | 599.08 | 600.01 |
| Balance sheet total (liabilities) | 0.22 | 0.92 | 0.93 |
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.