Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -2.73 | -3.40 | -3.21 | -0.15 | |
| EBIT | -2.73 | -3.40 | -3.21 | -0.15 | |
| Other financial income | 0.13 | ||||
| Other financial expenses | -0.64 | -1.21 | -1.75 | -1.50 | |
| Pre-tax profit | -3.37 | -4.61 | -4.96 | -1.65 | 0.13 |
| Income taxes | -1.80 | ||||
| Net earnings | -5.17 | -4.61 | -4.96 | -1.65 | 0.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 183.01 | 178.41 | 173.45 | 171.80 | 171.93 |
| Cash and cash equivalents | 183.01 | 178.41 | 173.45 | 171.80 | 171.93 |
| Balance sheet total (assets) | 183.01 | 178.41 | 173.45 | 171.80 | 171.93 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 134.18 | 129.01 | 124.41 | 119.45 | 117.80 |
| Profit of the financial year | -5.17 | -4.61 | -4.96 | -1.65 | 0.13 |
| Shareholders equity total | 179.01 | 174.41 | 169.45 | 167.80 | 167.93 |
| Non-current liabilities total | |||||
| Current trade creditors | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 |
| Current liabilities total | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 |
| Balance sheet total (liabilities) | 183.01 | 178.41 | 173.45 | 171.80 | 171.93 |
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.