Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1.00 | ||||
| Gross profit | 1.32 | 14.30 | 1.80 | 1.00 | |
| Other operating expenses | -14.45 | -31.98 | -22.56 | -3.02 | |
| EBIT | 1.32 | -0.15 | -30.18 | -21.56 | -3.02 |
| Other financial income | 0.16 | ||||
| Other financial expenses | -0.22 | -1.53 | -0.00 | ||
| Pre-tax profit | 1.32 | -0.37 | -30.18 | -23.09 | -2.86 |
| Income taxes | 439.91 | ||||
| Net earnings | 1.32 | -0.37 | -30.18 | -23.09 | 437.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 7.00 | 7.00 | 7.00 | ||
| Current other receivables | 4.50 | ||||
| Short term receivables total | 7.00 | 7.00 | 7.00 | 4.50 | |
| Cash and bank deposits | 0.01 | 0.04 | 0.02 | 0.93 | |
| Cash and cash equivalents | 0.01 | 0.04 | 0.02 | 0.93 | |
| Balance sheet total (assets) | 0.01 | 7.04 | 7.02 | 7.00 | 5.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | -2 068.90 | -2 067.58 | -2 067.95 | -2 098.13 | -2 121.22 |
| Profit of the financial year | 1.32 | -0.37 | -30.18 | -23.09 | 437.05 |
| Shareholders equity total | -1 567.58 | -1 567.95 | -1 598.13 | -1 621.22 | -1 184.17 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.49 | 0.50 | |||
| Current trade creditors | 1 093.76 | 1 093.76 | 1 093.76 | 1 093.76 | 1 093.76 |
| Current owed to participating | 39.72 | 39.72 | 69.88 | 94.06 | 87.06 |
| Other non-interest bearing current liabilities | 434.11 | 441.51 | 441.51 | 439.91 | 8.28 |
| Current liabilities total | 1 567.59 | 1 574.99 | 1 605.15 | 1 628.22 | 1 189.60 |
| Balance sheet total (liabilities) | 0.01 | 7.04 | 7.02 | 7.00 | 5.43 |
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.