Income statement (kDKK)
| 2018 | 2019 | 2020 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 1.00 | |||
| External services | -1.00 | 2.00 | 16.00 | |
| Gross profit | -1.00 | 2.00 | 1.00 | 16.00 |
| EBIT | -1.00 | 2.00 | 1.00 | 16.00 |
| Pre-tax profit | -1.00 | 2.00 | 1.00 | 16.00 |
| Net earnings | -1.00 | 2.00 | 1.00 | 16.00 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1.00 | 1.00 | 1.25 | ||
| Current other receivables | 2.00 | 1.00 | 2.00 | 2.00 | 1.75 |
| Short term receivables total | 2.00 | 1.00 | 3.00 | 3.00 | 3.00 |
| Balance sheet total (assets) | 2.00 | 1.00 | 3.00 | 3.00 | 3.00 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -71.00 | -72.00 | -69.00 | -68.00 | -68.46 |
| Profit of the financial year | -1.00 | 2.00 | 1.00 | 16.00 | |
| Shareholders equity total | -22.00 | -20.00 | -18.00 | -18.00 | -2.46 |
| Non-current liabilities total | |||||
| Current trade creditors | 19.00 | 16.00 | 16.00 | 16.00 | |
| Current owed to participating | 5.00 | 5.00 | 5.00 | 5.00 | 5.46 |
| Current liabilities total | 24.00 | 21.00 | 21.00 | 21.00 | 5.46 |
| Balance sheet total (liabilities) | 2.00 | 1.00 | 3.00 | 3.00 | 3.00 |
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.