Income statement (kDKK)
| 2018 | 2019 | 2020 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -0.58 | -15.39 | -5.60 | -1.50 |
| EBIT | -0.58 | -15.39 | -5.60 | -1.50 |
| Other financial expenses | -0.01 | -0.43 | -0.01 | |
| Pre-tax profit | -0.60 | -15.82 | -5.61 | -1.50 |
| Income taxes | 0.13 | -11.54 | ||
| Net earnings | -0.47 | -27.36 | -5.61 | -1.50 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 9.57 | ||||
| Current other receivables | 11.54 | 11.74 | 0.99 | 0.99 | 0.99 |
| Short term receivables total | 21.11 | 11.74 | 0.99 | 0.99 | 0.99 |
| Cash and bank deposits | 2.96 | ||||
| Cash and cash equivalents | 2.96 | ||||
| Balance sheet total (assets) | 24.07 | 11.74 | 0.99 | 0.99 | 0.99 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -40.46 | -40.93 | -68.29 | -73.90 | -73.90 |
| Profit of the financial year | -0.47 | -27.36 | -5.61 | -1.50 | |
| Shareholders equity total | 9.07 | -18.29 | -23.90 | -23.90 | -25.40 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 20.40 | 23.00 | 23.00 | 24.50 |
| Current owed to participating | 1.89 | 1.89 | 1.89 | ||
| Other non-interest bearing current liabilities | 9.63 | ||||
| Current liabilities total | 15.00 | 30.03 | 24.89 | 24.89 | 26.39 |
| Balance sheet total (liabilities) | 24.07 | 11.74 | 0.99 | 0.99 | 0.99 |
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.