Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.09 | -0.59 | -5.59 | -6.10 | |
| EBIT | -5.09 | -0.59 | -5.59 | -6.10 | |
| Other financial expenses | -0.01 | -0.05 | -0.01 | -1.19 | |
| Pre-tax profit | -5.10 | -0.64 | -5.60 | -6.10 | -1.19 |
| Net earnings | -5.10 | -0.64 | -5.60 | -6.10 | -1.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Investments total | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Balance sheet total (assets) | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -4.68 | -9.78 | -10.42 | -16.01 | -22.12 |
| Profit of the financial year | -5.10 | -0.64 | -5.60 | -6.10 | -1.19 |
| Shareholders equity total | -9.78 | -10.42 | 23.99 | 17.88 | 16.69 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.30 | 0.16 | 0.15 | ||
| Current owed to participating | 91.97 | 92.75 | 53.37 | 59.62 | 60.81 |
| Other non-interest bearing current liabilities | 7.50 | 7.50 | 12.50 | 12.50 | 12.50 |
| Current liabilities total | 99.78 | 100.42 | 66.01 | 72.12 | 73.31 |
| Balance sheet total (liabilities) | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
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.