Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -7.50 | -7.50 | -5.00 | ||
| Gross profit | -7.50 | -7.50 | -5.00 | -2.50 | -2.50 |
| EBIT | -7.50 | -7.50 | -5.00 | -2.50 | -2.50 |
| Pre-tax profit | -7.50 | -7.50 | -5.00 | -2.50 | -2.50 |
| Net earnings | -7.50 | -7.50 | -5.00 | -2.50 | -2.50 |
Assets (kDKK)
| Intangible assets total |
| Tangible assets total |
| Investments total |
| Long term receivables total |
| Inventories total |
| Short term receivables total |
| Balance sheet total (assets) |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | -18 117.89 | -18 125.39 | -18 132.89 | -18 137.89 | -18 140.39 |
| Profit of the financial year | -7.50 | -7.50 | -5.00 | -2.50 | -2.50 |
| Shareholders equity total | -17 925.39 | -17 932.89 | -17 937.89 | -17 940.39 | -17 942.89 |
| Non-current advances received | 17 869.89 | 17 869.89 | 17 869.89 | ||
| Non-current other liabilities | 17 869.89 | 17 869.89 | |||
| Non-current liabilities total | 17 869.89 | 17 869.89 | 17 869.89 | 17 869.89 | 17 869.89 |
| Current trade creditors | 55.50 | 63.00 | 68.00 | 70.50 | 73.00 |
| Current liabilities total | 55.50 | 63.00 | 68.00 | 70.50 | 73.00 |
| Balance sheet total (liabilities) |
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.