Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.39 | -4.85 | -4.20 | -1.70 | -1.44 |
| Costs of management | -6.39 | -4.85 | -4.20 | -1.70 | -1.44 |
| EBIT | -6.39 | -4.85 | -4.20 | -1.70 | -1.44 |
| Pre-tax profit | -6.39 | -4.85 | -4.20 | -1.70 | -1.44 |
| Net earnings | -6.39 | -4.85 | -4.20 | -1.70 | -1.44 |
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 | 155.61 | 145.76 | 136.56 | 129.86 | 128.42 |
| Cash and cash equivalents | 155.61 | 145.76 | 136.56 | 129.86 | 128.42 |
| Balance sheet total (assets) | 155.61 | 145.76 | 136.56 | 129.86 | 128.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 20.97 | 14.57 | 9.72 | 5.52 | 3.82 |
| Profit of the financial year | -6.39 | -4.85 | -4.20 | -1.70 | -1.44 |
| Shareholders equity total | 139.57 | 134.72 | 130.52 | 128.82 | 127.38 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 16.04 | 11.04 | 6.04 | 1.04 | 1.04 |
| Current liabilities total | 16.04 | 11.04 | 6.04 | 1.04 | 1.04 |
| Balance sheet total (liabilities) | 155.61 | 145.76 | 136.56 | 129.86 | 128.42 |
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.