Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1.88 | -2.13 | -2.00 | -3.25 | -3.53 |
| EBIT | -1.88 | -2.13 | -2.00 | -3.25 | -3.53 |
| Other financial expenses | -2.33 | -2.33 | -2.68 | -3.11 | -4.98 |
| Pre-tax profit | -4.21 | -4.46 | -4.68 | -6.36 | -8.51 |
| Net earnings | -4.21 | -4.46 | -4.68 | -6.36 | -8.51 |
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 | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Retained earnings | - 985.77 | - 989.97 | - 994.43 | - 999.10 | -1 005.47 |
| Profit of the financial year | -4.21 | -4.46 | -4.68 | -6.36 | -8.51 |
| Shareholders equity total | - 689.97 | - 694.43 | - 699.10 | - 705.47 | - 713.97 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 51.74 | 51.74 | 51.74 | 51.74 | |
| Current trade creditors | 1.88 | 2.00 | 2.00 | 2.63 | 3.13 |
| Current owed to participating | 636.36 | 640.69 | 645.37 | 651.10 | 710.85 |
| Current liabilities total | 689.97 | 694.43 | 699.10 | 705.47 | 713.97 |
| 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.