Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -13.13 | -13.50 | -13.94 | -17.50 | -18.75 |
| EBIT | -13.13 | -13.50 | -13.94 | -17.50 | -18.75 |
| Pre-tax profit | -13.13 | -13.50 | -13.94 | -17.50 | -18.75 |
| Net earnings | -13.13 | -13.50 | -13.94 | -17.50 | -18.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1 434.31 | 1 280.81 | 1 036.36 | 728.36 | 382.11 |
| Short term receivables total | 1 434.31 | 1 280.81 | 1 036.36 | 728.36 | 382.11 |
| Balance sheet total (assets) | 1 434.31 | 1 280.81 | 1 036.36 | 728.36 | 382.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 859.18 | - 872.30 | - 885.80 | - 899.74 | - 917.24 |
| Profit of the financial year | -13.13 | -13.50 | -13.94 | -17.50 | -18.75 |
| Shareholders equity total | - 372.31 | - 385.81 | - 399.74 | - 417.24 | - 435.99 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 1 806.62 | 1 666.62 | 1 436.10 | 1 145.60 | 818.10 |
| Current liabilities total | 1 806.62 | 1 666.62 | 1 436.10 | 1 145.60 | 818.10 |
| Balance sheet total (liabilities) | 1 434.31 | 1 280.81 | 1 036.36 | 728.36 | 382.11 |
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.