Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 53.81 | 21.84 | 9.56 | 13.40 | 8.15 |
| External services | -42.08 | -22.25 | -21.72 | -28.00 | -16.68 |
| Gross profit | 11.73 | -0.41 | -12.16 | -14.61 | -8.53 |
| EBIT | 11.73 | -0.41 | -12.16 | -14.61 | -8.53 |
| Other financial expenses | -6.65 | -2.35 | -0.09 | -0.11 | |
| Pre-tax profit | 5.08 | -2.75 | -12.25 | -14.71 | -8.53 |
| Net earnings | 5.08 | -2.75 | -12.25 | -14.71 | -8.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 11.21 | 9.45 | 8.54 | 11.32 | 3.18 |
| Short term receivables total | 11.21 | 9.45 | 8.54 | 11.32 | 3.18 |
| Cash and bank deposits | 31.66 | 30.60 | 24.70 | 8.34 | 13.79 |
| Cash and cash equivalents | 31.66 | 30.60 | 24.70 | 8.34 | 13.79 |
| Balance sheet total (assets) | 42.88 | 40.05 | 33.23 | 19.65 | 16.96 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 211.61 | 1 211.61 | 1 211.61 | 1 211.61 | 1 211.61 |
| Retained earnings | -1 168.45 | -1 163.37 | -1 166.12 | -1 178.37 | -1 193.09 |
| Profit of the financial year | 5.08 | -2.75 | -12.25 | -14.71 | -8.53 |
| Shareholders equity total | 48.24 | 45.48 | 33.23 | 18.52 | 9.99 |
| Non-current liabilities total | |||||
| Current owed to participating | 5.76 | ||||
| Other non-interest bearing current liabilities | -5.36 | 1.13 | 1.22 | ||
| Current liabilities total | -5.36 | 1.13 | 6.97 | ||
| Balance sheet total (liabilities) | 42.88 | 45.48 | 33.23 | 19.65 | 16.96 |
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.