Income statement (kDKK)
| Net sales |
| Gross profit |
| EBIT |
| Pre-tax profit |
| Net earnings |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 200.00 | 200.00 | 200.00 | 200.00 |
| Short term receivables total | 200.00 | 200.00 | 200.00 | 200.00 |
| Balance sheet total (assets) | 200.00 | 200.00 | 200.00 | 200.00 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Shareholders equity total | 50.00 | 50.00 | 50.00 | 50.00 |
| Non-current advances received | 150.00 | 150.00 | 150.00 | 150.00 |
| Non-current liabilities total | 150.00 | 150.00 | 150.00 | 150.00 |
| Current liabilities total | ||||
| Balance sheet total (liabilities) | 200.00 | 200.00 | 200.00 | 200.00 |
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.