Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -10.26 | -11.96 | -9.51 | -7.81 | -6.65 |
| EBIT | -10.26 | -11.96 | -9.51 | -7.81 | -6.65 |
| Other financial expenses | -0.00 | ||||
| Pre-tax profit | -10.26 | -11.96 | -9.51 | -7.81 | -6.65 |
| Net earnings | -10.26 | -11.96 | -9.51 | -7.81 | -6.65 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.93 | 0.03 | 0.03 |
| Short term receivables total | 0.93 | 0.03 | 0.03 |
| Cash and bank deposits | 0.52 | ||
| Cash and cash equivalents | 0.52 | ||
| Balance sheet total (assets) | 1.44 | 0.03 | 0.03 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 133.66 | - 143.91 | - 155.88 | - 165.38 | - 173.20 |
| Profit of the financial year | -10.26 | -11.96 | -9.51 | -7.81 | -6.65 |
| Shareholders equity total | -93.91 | - 105.88 | - 115.38 | - 123.20 | - 129.85 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current owed to participating | 90.36 | 100.91 | 110.42 | 118.20 | 124.85 |
| Current liabilities total | 95.36 | 105.91 | 115.42 | 123.20 | 129.85 |
| Balance sheet total (liabilities) | 1.44 | 0.03 | 0.03 |
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.