Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 0.69 | -10.69 | -11.43 | -7.50 | -7.50 |
| EBIT | 0.69 | -10.69 | -11.43 | -7.50 | -7.50 |
| Other financial income | 0.01 | 0.33 | |||
| Other financial expenses | -0.00 | -0.34 | -0.00 | ||
| Pre-tax profit | 0.70 | -10.69 | -11.10 | -7.84 | -7.50 |
| Net earnings | 0.70 | -10.69 | -11.10 | -7.84 | -7.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 391.49 | 391.49 | 391.49 | 391.49 | 391.49 |
| Investments total | 391.49 | 391.49 | 391.49 | 391.49 | 391.49 |
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 0.94 | 0.41 | 0.74 | 0.41 | 0.40 |
| Cash and cash equivalents | 0.94 | 0.41 | 0.74 | 0.41 | 0.40 |
| Balance sheet total (assets) | 392.43 | 391.90 | 392.23 | 391.89 | 391.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 104.93 | - 104.22 | -29.91 | -41.01 | -48.85 |
| Profit of the financial year | 0.70 | -10.69 | -11.10 | -7.84 | -7.50 |
| Shareholders equity total | 20.78 | 10.09 | -1.01 | -8.85 | -16.35 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.00 | 11.50 | 11.50 | 11.50 | 11.50 |
| Short-term deferred tax liabilities | 0.00 | 0.00 | |||
| Other non-interest bearing current liabilities | 368.65 | 370.31 | 381.74 | 389.24 | 396.74 |
| Current liabilities total | 371.65 | 381.81 | 393.24 | 400.74 | 408.24 |
| Balance sheet total (liabilities) | 392.43 | 391.90 | 392.23 | 391.89 | 391.89 |
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.