Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| EBIT | |||||
| Other financial income | 0.00 | ||||
| Other financial expenses | -0.99 | -0.45 | -3.56 | -0.43 | -0.42 |
| Pre-tax profit | -0.99 | -0.45 | -3.56 | -0.43 | -0.42 |
| Net earnings | -0.99 | -0.45 | -3.56 | -0.43 | -0.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 160.00 | 160.00 | 160.00 | 160.00 | |
| Long term receivables total | 160.00 | 160.00 | 160.00 | 160.00 | |
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 5.01 | 1.57 | 2.01 | 1.57 | 1.15 |
| Cash and cash equivalents | 5.01 | 1.57 | 2.01 | 1.57 | 1.15 |
| Balance sheet total (assets) | 5.01 | 161.57 | 162.01 | 161.57 | 161.15 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -0.99 | -1.43 | -4.99 | -5.43 | |
| Profit of the financial year | -0.99 | -0.45 | -3.56 | -0.43 | -0.42 |
| Shareholders equity total | 0.01 | -0.43 | 35.01 | 34.57 | 34.15 |
| Non-current liabilities total | |||||
| Current owed to participating | 5.00 | 162.00 | 127.00 | 127.00 | 127.00 |
| Current liabilities total | 5.00 | 162.00 | 127.00 | 127.00 | 127.00 |
| Balance sheet total (liabilities) | 5.01 | 161.57 | 162.01 | 161.57 | 161.15 |
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.