Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -12.00 | -11.00 | -16.00 | -15.39 | -10.38 |
| EBIT | -12.00 | -11.00 | -16.00 | -15.39 | -10.38 |
| Other financial income | 12 749.10 | ||||
| Other financial expenses | -24.78 | -25.69 | -23.38 | -31.97 | -3 013.57 |
| Pre-tax profit | -36.78 | -36.69 | -39.38 | 12 701.74 | -3 023.94 |
| Net earnings | -36.78 | -36.69 | -39.38 | 12 701.74 | -3 023.94 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 76.00 | 76.00 | 76.00 | 12 825.09 | 9 855.07 |
| Long term receivables total | 76.00 | 76.00 | 76.00 | 12 825.09 | 9 855.07 |
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 14.86 | 13.86 | 60.96 | 59.55 | 58.38 |
| Cash and cash equivalents | 14.86 | 13.86 | 60.96 | 59.55 | 58.38 |
| Balance sheet total (assets) | 90.86 | 89.86 | 136.96 | 12 884.64 | 9 913.45 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 135.00 | 135.00 | 135.00 | 135.00 | 135.00 |
| Retained earnings | - 696.47 | - 733.25 | - 769.94 | - 809.32 | 11 892.42 |
| Profit of the financial year | -36.78 | -36.69 | -39.38 | 12 701.74 | -3 023.94 |
| Shareholders equity total | - 598.25 | - 634.94 | - 674.32 | 12 027.42 | 9 003.48 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 689.11 | 724.80 | 811.28 | 857.23 | 909.97 |
| Current liabilities total | 689.11 | 724.80 | 811.28 | 857.23 | 909.97 |
| Balance sheet total (liabilities) | 90.86 | 89.86 | 136.96 | 12 884.64 | 9 913.45 |
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.