Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -4.48 | -12.89 | -31.78 | -0.27 | -0.00 |
| Gross profit | -4.48 | -12.89 | -31.78 | -0.27 | -0.00 |
| EBIT | -4.48 | -12.89 | -31.78 | -0.27 | -0.00 |
| Other financial expenses | -1.94 | -2.64 | -0.07 | -2.04 | |
| Pre-tax profit | -6.42 | -15.53 | -31.85 | -2.31 | -0.00 |
| Net earnings | -6.42 | -15.53 | -31.85 | -2.31 | -0.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current owed by particip. interest comp. | 36.54 | 36.54 | |
| Current other receivables | 0.19 | ||
| Short term receivables total | 36.54 | 36.54 | 0.19 |
| Cash and bank deposits | 0.84 | 2.38 | |
| Cash and cash equivalents | 0.84 | 2.38 | |
| Balance sheet total (assets) | 37.38 | 38.92 | 0.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -6.20 | -12.62 | -28.14 | -59.99 | -62.30 |
| Profit of the financial year | -6.42 | -15.53 | -31.85 | -2.31 | -0.00 |
| Shareholders equity total | 37.38 | 21.86 | -9.99 | -12.30 | -12.31 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 17.06 | 10.18 | 12.30 | 12.31 | |
| Current liabilities total | 17.06 | 10.18 | 12.30 | 12.31 | |
| Balance sheet total (liabilities) | 37.38 | 38.92 | 0.19 |
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.