Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -20.04 | -14.84 | -15.00 | -13.75 | -12.50 |
| EBIT | -20.04 | -14.84 | -15.00 | -13.75 | -12.50 |
| Other financial income | 1.50 | ||||
| Other financial expenses | -8.41 | -10.81 | -14.89 | -16.07 | -3.52 |
| Pre-tax profit | -28.45 | -25.65 | -29.89 | -29.82 | -14.52 |
| Net earnings | -28.45 | -25.65 | -29.89 | -29.82 | -14.52 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 |
| Long term receivables total | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 |
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 1 492.85 | 1 467.20 | 1 352.69 | 1 293.68 | 1 277.06 |
| Cash and cash equivalents | 1 492.85 | 1 467.20 | 1 352.69 | 1 293.68 | 1 277.06 |
| Balance sheet total (assets) | 1 496.85 | 1 471.20 | 1 356.69 | 1 297.68 | 1 281.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
| Other reserves | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 |
| Retained earnings | 886.26 | 857.81 | 716.24 | 686.35 | 656.53 |
| Profit of the financial year | -28.45 | -25.65 | -29.89 | -29.82 | -14.52 |
| Shareholders equity total | 1 461.81 | 1 436.16 | 1 290.35 | 1 260.53 | 1 246.01 |
| Provisions | 0.00 | 0.00 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Current owed to participating | 20.04 | 20.04 | 20.04 | ||
| Other non-interest bearing current liabilities | 20.04 | 20.04 | 31.30 | 2.11 | 0.02 |
| Current liabilities total | 35.04 | 35.04 | 66.34 | 37.15 | 35.06 |
| Balance sheet total (liabilities) | 1 496.85 | 1 471.20 | 1 356.69 | 1 297.68 | 1 281.06 |
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.