Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -7.84 | -7.84 | -7.88 | -6.84 | -9.17 |
| EBIT | -7.84 | -7.84 | -7.88 | -6.84 | -9.17 |
| Other financial expenses | -1.08 | -1.44 | -1.73 | -1.70 | -1.82 |
| Pre-tax profit | -8.93 | -9.29 | -9.61 | -8.54 | -10.99 |
| Income taxes | 16.45 | 7.40 | |||
| Net earnings | -8.93 | 7.17 | -2.20 | -8.54 | -10.99 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 16.45 | 7.40 |
| Short term receivables total | 16.45 | 7.40 |
| Balance sheet total (assets) | 16.45 | 7.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 156.36 | - 165.29 | - 158.12 | - 160.32 | - 168.87 |
| Profit of the financial year | -8.93 | 7.17 | -2.20 | -8.54 | -10.99 |
| Shareholders equity total | -40.29 | -33.12 | -35.32 | -43.87 | -54.86 |
| Non-current liabilities total | |||||
| Current trade creditors | 7.84 | 7.84 | 7.88 | 6.88 | 8.20 |
| Current owed to participating | 12.01 | 12.49 | 12.99 | 13.58 | 14.19 |
| Current owed to group member | 20.43 | 29.24 | 21.86 | 23.41 | 32.47 |
| Current liabilities total | 40.29 | 49.58 | 42.73 | 43.87 | 54.86 |
| Balance sheet total (liabilities) | 16.45 | 7.40 |
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.