Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -8.37 | -3.37 | -3.35 | -3.98 | -4.24 |
| EBIT | -8.37 | -3.37 | -3.35 | -3.98 | -4.24 |
| Other financial income | 4.05 | 0.90 | |||
| Other financial expenses | 0.21 | -0.02 | -0.01 | -0.97 | -49.06 |
| Net income from associates (fin.) | -20.00 | ||||
| Pre-tax profit | -28.16 | 0.66 | -2.45 | -4.95 | -53.30 |
| Net earnings | -28.16 | 0.66 | -2.45 | -4.95 | -53.30 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current owed by particip. interest comp. | 14.30 | 16.80 | 31.03 | 41.03 |
| Short term receivables total | 14.30 | 16.80 | 31.03 | 41.03 |
| Cash and bank deposits | 0.13 | 19.48 | 1.02 | |
| Cash and cash equivalents | 0.13 | 19.48 | 1.02 | |
| Balance sheet total (assets) | 14.42 | 36.28 | 32.05 | 41.03 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -28.16 | -27.50 | -29.95 | -34.90 | |
| Profit of the financial year | -28.16 | 0.66 | -2.45 | -4.95 | -53.30 |
| Shareholders equity total | -28.16 | -27.50 | 10.05 | 5.10 | -48.20 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.47 | 0.46 | |||
| Current trade creditors | 5.00 | 2.50 | 2.50 | 2.50 | 3.75 |
| Current owed to participating | 37.59 | 61.28 | 19.50 | 32.96 | 43.99 |
| Current liabilities total | 42.59 | 63.78 | 22.00 | 35.93 | 48.20 |
| Balance sheet total (liabilities) | 14.42 | 36.28 | 32.05 | 41.03 |
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.