Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.00 | -6.25 | -6.43 | -40.79 | -6.25 |
| EBIT | -5.00 | -6.25 | -6.43 | -40.79 | -6.25 |
| Other financial income | 0.00 | ||||
| Other financial expenses | -3.23 | -0.09 | -0.00 | ||
| Pre-tax profit | -5.00 | -9.48 | -6.52 | -40.80 | -6.25 |
| Net earnings | -5.00 | -9.48 | -6.52 | -40.80 | -6.25 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 41.85 | 34.54 | 34.54 |
| Short term receivables total | 41.85 | 34.54 | 34.54 |
| Balance sheet total (assets) | 41.85 | 34.54 | 34.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Retained earnings | - 145.04 | - 150.04 | - 159.52 | - 166.05 | - 206.84 |
| Profit of the financial year | -5.00 | -9.48 | -6.52 | -40.80 | -6.25 |
| Shareholders equity total | -24.04 | -33.52 | -40.05 | -80.84 | -87.09 |
| Non-current owed to group member | 60.89 | 59.84 | 63.13 | 75.81 | 82.06 |
| Non-current liabilities total | 60.89 | 59.84 | 63.13 | 75.81 | 82.06 |
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Other non-interest bearing current liabilities | 3.23 | 6.46 | 0.03 | 0.03 | |
| Current liabilities total | 5.00 | 8.23 | 11.46 | 5.03 | 5.03 |
| Balance sheet total (liabilities) | 41.85 | 34.54 | 34.54 |
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.