Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -2.00 | -4.80 | -4.80 | -4.80 | -4.80 |
| EBIT | -2.00 | -4.80 | -4.80 | -4.80 | -4.80 |
| Other financial expenses | -3.93 | -4.09 | |||
| Pre-tax profit | -2.00 | -4.80 | -4.80 | -8.73 | -8.89 |
| Net earnings | -2.00 | -4.80 | -4.80 | -8.73 | -8.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 278.82 | 270.07 | 264.07 | 258.07 | 258.07 |
| Short term receivables total | 278.82 | 270.07 | 264.07 | 258.07 | 258.07 |
| Balance sheet total (assets) | 278.82 | 270.07 | 264.07 | 258.07 | 258.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -27.63 | -29.63 | -34.43 | -39.23 | -47.96 |
| Profit of the financial year | -2.00 | -4.80 | -4.80 | -8.73 | -8.89 |
| Shareholders equity total | 95.37 | 90.57 | 85.77 | 77.04 | 68.15 |
| Non-current liabilities total | |||||
| Current owed to participating | 92.29 | 98.29 | 98.29 | 102.22 | 106.31 |
| Other non-interest bearing current liabilities | 91.16 | 81.21 | 80.01 | 78.81 | 83.61 |
| Current liabilities total | 183.45 | 179.50 | 178.30 | 181.03 | 189.92 |
| Balance sheet total (liabilities) | 278.82 | 270.07 | 264.07 | 258.07 | 258.07 |
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.