Income statement (kDKK)
| 2019 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -6.00 | |
| Gross profit | -6.00 | |
| EBIT | -6.00 | |
| Other financial income | 20.80 | |
| Reduction non-current investment assets | -5.00 | |
| Pre-tax profit | -11.00 | 20.80 |
| Net earnings | -11.00 | 20.80 |
Assets (kDKK)
| 2019 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current deferred tax assets | 2.20 |
| Short term receivables total | 2.20 |
| Balance sheet total (assets) | 2.20 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -59.80 | -70.80 | -70.80 | -70.80 | -70.80 |
| Profit of the financial year | -11.00 | 20.80 | |||
| Shareholders equity total | -20.80 | -20.80 | -20.80 | -20.80 | |
| Non-current liabilities total | |||||
| Current trade creditors | 6.00 | ||||
| Other non-interest bearing current liabilities | 17.00 | 20.80 | 20.80 | 20.80 | |
| Current liabilities total | 23.00 | 20.80 | 20.80 | 20.80 | |
| Balance sheet total (liabilities) | 2.20 |
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.