Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| Other operating expenses | -7.50 | -12.50 | -22.50 | -6.25 | -6.25 |
| EBIT | -7.50 | -12.50 | -22.50 | -6.25 | -6.25 |
| Pre-tax profit | -7.50 | -12.50 | -22.50 | -6.25 | -6.25 |
| Net earnings | -7.50 | -12.50 | -22.50 | -6.25 | -6.25 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 65.41 | 52.91 | 30.41 | 24.16 | 17.91 |
| Short term receivables total | 65.41 | 52.91 | 30.41 | 24.16 | 17.91 |
| Balance sheet total (assets) | 65.41 | 52.91 | 30.41 | 24.16 | 17.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | -27.09 | -34.59 | -47.09 | -69.59 | -75.84 |
| Profit of the financial year | -7.50 | -12.50 | -22.50 | -6.25 | -6.25 |
| Shareholders equity total | 65.41 | 52.91 | 30.41 | 24.16 | 17.91 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 65.41 | 52.91 | 30.41 | 24.16 | 17.91 |
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.