Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 100.36 | -73.49 | -1.35 |
| Total depreciation | -0.64 | ||
| EBIT | - 100.36 | -74.13 | -1.35 |
| Other financial expenses | -0.01 | -0.01 | |
| Pre-tax profit | - 100.36 | -74.14 | -1.36 |
| Net earnings | - 100.36 | -74.14 | -1.36 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current owed by particip. interest comp. | 40.00 | 40.00 | 39.02 |
| Current other receivables | 23.58 | 5.85 | 5.77 |
| Short term receivables total | 63.58 | 45.85 | 44.79 |
| Cash and bank deposits | 0.00 | 0.00 | |
| Cash and cash equivalents | 0.00 | 0.00 | |
| Balance sheet total (assets) | 63.58 | 45.86 | 44.79 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 100.36 | - 174.50 | |
| Profit of the financial year | - 100.36 | -74.14 | -1.36 |
| Shareholders equity total | -60.36 | - 134.50 | - 135.86 |
| Non-current liabilities total | |||
| Current trade creditors | 6.04 | ||
| Current owed to participating | 117.91 | 180.36 | 180.65 |
| Current liabilities total | 123.94 | 180.36 | 180.65 |
| Balance sheet total (liabilities) | 63.58 | 45.86 | 44.79 |
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.