Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -11.92 | 5.18 | -26.98 | -10.15 | -8.67 |
| EBIT | -11.92 | 5.18 | -26.98 | -10.15 | -8.67 |
| Other financial expenses | -0.09 | -7.06 | -0.09 | -0.05 | -0.00 |
| Pre-tax profit | -12.00 | -1.88 | -27.07 | -10.20 | -8.67 |
| Net earnings | -12.00 | -1.88 | -27.07 | -10.20 | -8.67 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 4.07 | 12.75 | 2.68 | 0.04 |
| Cash and cash equivalents | 4.07 | 12.75 | 2.68 | 0.04 |
| Balance sheet total (assets) | 4.07 | 12.75 | 2.68 | 0.04 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 150.96 | - 162.96 | - 164.84 | - 191.91 | - 202.11 |
| Profit of the financial year | -12.00 | -1.88 | -27.07 | -10.20 | -8.67 |
| Shareholders equity total | -82.96 | -84.84 | - 111.91 | - 122.11 | - 130.78 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | |||
| Other non-interest bearing current liabilities | 87.03 | 97.59 | 114.59 | 117.11 | 125.82 |
| Current liabilities total | 87.03 | 97.59 | 114.59 | 122.11 | 130.82 |
| Balance sheet total (liabilities) | 4.07 | 12.75 | 2.68 | 0.04 |
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.