Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | - 475.54 | - 661.93 | - 908.89 | -1 015.68 | -1 053.61 |
| Gross profit | - 475.54 | - 661.93 | - 908.89 | -1 015.68 | -1 053.61 |
| EBIT | - 475.54 | - 661.93 | - 908.89 | -1 015.68 | -1 053.61 |
| Other financial income | 3 170.24 | 4 412.88 | 6 059.28 | 6 771.19 | 7 024.10 |
| Other financial expenses | -2 694.71 | -3 750.95 | -5 150.39 | -5 755.52 | -5 970.48 |
| Pre-tax profit | |||||
| Net earnings |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 57 815.00 | 66 964.66 | 63 324.94 | 49 296.66 | 48 590.87 |
| Short term receivables total | 57 815.00 | 66 964.66 | 63 324.94 | 49 296.66 | 48 590.87 |
| Cash and bank deposits | 6 362.68 | 12 415.38 | 216.71 | 5.99 | 110.31 |
| Cash and cash equivalents | 6 362.68 | 12 415.38 | 216.71 | 5.99 | 110.31 |
| Balance sheet total (assets) | 64 177.68 | 79 380.04 | 63 541.65 | 49 302.64 | 48 701.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shareholders equity total | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 64 127.68 | 79 330.04 | 63 491.65 | 49 252.65 | 48 651.18 |
| Current liabilities total | 64 127.68 | 79 330.04 | 63 491.65 | 49 252.65 | 48 651.18 |
| Balance sheet total (liabilities) | 64 177.68 | 79 380.04 | 63 541.65 | 49 302.64 | 48 701.18 |
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.