Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -3.00 | -3.00 | -3.00 | -4.50 | -4.06 |
| EBIT | -3.00 | -3.00 | -3.00 | -4.50 | -4.06 |
| Other financial income | 4.30 | 4.47 | 1.16 | 1.17 | 4.74 |
| Pre-tax profit | 1.30 | 1.47 | -1.84 | -3.33 | 0.68 |
| Net earnings | 1.30 | 1.47 | -1.84 | -3.33 | 0.68 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 6 860.23 | 6 860.23 | 6 860.23 | 6 860.23 | 6 860.23 |
| Long term receivables total | 6 860.23 | 6 860.23 | 6 860.23 | 6 860.23 | 6 860.23 |
| Inventories total | |||||
| Current other receivables | 111.80 | 116.27 | 117.44 | 118.61 | 123.35 |
| Short term receivables total | 111.80 | 116.27 | 117.44 | 118.61 | 123.35 |
| Balance sheet total (assets) | 6 972.03 | 6 976.51 | 6 977.67 | 6 978.84 | 6 983.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Share premium account | 8 282.00 | 8 282.00 | 8 282.00 | 8 282.00 | 8 282.00 |
| Retained earnings | -1 413.27 | -1 411.97 | -1 410.50 | -1 412.33 | -1 415.66 |
| Profit of the financial year | 1.30 | 1.47 | -1.84 | -3.33 | 0.68 |
| Shareholders equity total | 6 950.03 | 6 951.51 | 6 949.67 | 6 946.34 | 6 947.02 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.00 | 3.00 | 3.00 | 3.75 | 3.75 |
| Other non-interest bearing current liabilities | 19.00 | 22.00 | 25.00 | 28.75 | 32.81 |
| Current liabilities total | 22.00 | 25.00 | 28.00 | 32.50 | 36.56 |
| Balance sheet total (liabilities) | 6 972.03 | 6 976.51 | 6 977.67 | 6 978.84 | 6 983.59 |
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.