Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -4.75 | -4.75 | -4.75 | -5.95 | -6.35 |
| EBIT | -4.75 | -4.75 | -4.75 | -5.95 | -6.35 |
| Pre-tax profit | -4.75 | -4.75 | -4.75 | -5.95 | -6.35 |
| Net earnings | -4.75 | -4.75 | -4.75 | -5.95 | -6.35 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 0.76 | 0.86 | 0.36 | 0.16 | 0.56 |
| Cash and cash equivalents | 0.76 | 0.86 | 0.36 | 0.16 | 0.56 |
| Balance sheet total (assets) | 0.76 | 0.86 | 0.36 | 0.16 | 0.56 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 597.59 | - 602.34 | - 607.09 | - 611.84 | - 617.79 |
| Profit of the financial year | -4.75 | -4.75 | -4.75 | -5.95 | -6.35 |
| Shareholders equity total | - 477.34 | - 482.09 | - 486.84 | - 492.79 | - 499.14 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 478.09 | 482.94 | 487.19 | 492.94 | 499.69 |
| Current liabilities total | 478.09 | 482.94 | 487.19 | 492.94 | 499.69 |
| Balance sheet total (liabilities) | 0.76 | 0.86 | 0.36 | 0.16 | 0.56 |
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.