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.