Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -0.76 | -1.11 | ||
| EBIT | -0.76 | -1.11 | ||
| Other financial income | -0.03 | -0.13 | ||
| Other financial expenses | -2.05 | |||
| Pre-tax profit | -2.08 | -0.13 | -0.76 | -1.11 |
| Net earnings | -2.08 | -0.13 | -0.76 | -1.11 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Participating interests | 20.00 | 20.00 | 20.00 | 21.25 |
| Investments total | 20.00 | 20.00 | 20.00 | 21.25 |
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 17.93 | 17.82 | 17.06 | 14.70 |
| Cash and cash equivalents | 17.93 | 17.82 | 17.06 | 14.70 |
| Balance sheet total (assets) | 37.92 | 37.82 | 37.06 | 35.95 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -2.05 | -2.18 | -2.94 | |
| Profit of the financial year | -2.08 | -0.13 | -0.76 | -1.11 |
| Shareholders equity total | 37.92 | 37.82 | 37.06 | 35.95 |
| Non-current liabilities total | ||||
| Current liabilities total | ||||
| Balance sheet total (liabilities) | 37.92 | 37.82 | 37.06 | 35.95 |
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.