Income statement (kDKK)
| 2019 | 2020 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -10.00 | -5.00 | |
| EBIT | -10.00 | -5.00 | |
| Other financial expenses | -0.88 | ||
| Pre-tax profit | -10.00 | -5.00 | -0.88 |
| Net earnings | -10.00 | -5.00 | -0.88 |
Assets (kDKK)
| Intangible assets total |
| Tangible assets total |
| Investments total |
| Long term receivables total |
| Inventories total |
| Short term receivables total |
| Balance sheet total (assets) |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 435.00 | - 445.00 | - 450.00 | - 450.00 | - 449.62 |
| Profit of the financial year | -10.00 | -5.00 | -0.88 | ||
| Shareholders equity total | - 320.00 | - 325.00 | - 325.00 | - 325.00 | - 325.50 |
| Non-current liabilities total | |||||
| Current owed to participating | 273.00 | 273.00 | 273.00 | 273.00 | 272.82 |
| Short-term deferred tax liabilities | 39.00 | 39.00 | 39.00 | 39.00 | 39.68 |
| Other non-interest bearing current liabilities | 8.00 | 13.00 | 13.00 | 13.00 | 13.00 |
| Current liabilities total | 320.00 | 325.00 | 325.00 | 325.00 | 325.50 |
| Balance sheet total (liabilities) |
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.