Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -3.00 | ||||
| Gross profit | -3.00 | -4.10 | -3.86 | -10.86 | 9.90 |
| EBIT | -3.00 | -4.10 | -3.86 | -10.86 | 9.90 |
| Other financial expenses | -0.06 | -0.02 | -1.28 | ||
| Pre-tax profit | -3.00 | -4.16 | -3.88 | -12.14 | 9.90 |
| Income taxes | -5.00 | 5.48 | -2.18 | ||
| Net earnings | -3.00 | -9.16 | -3.88 | -6.66 | 7.72 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.26 | ||||
| Current deferred tax assets | 5.48 | 3.30 | |||
| Short term receivables total | 1.26 | 5.48 | 3.30 | ||
| Cash and bank deposits | 50.00 | 50.00 | 50.00 | 50.00 | 61.73 |
| Cash and cash equivalents | 50.00 | 50.00 | 50.00 | 50.00 | 61.73 |
| Balance sheet total (assets) | 50.00 | 51.26 | 50.00 | 55.48 | 65.03 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -3.00 | -6.00 | -15.16 | -19.04 | -25.70 |
| Profit of the financial year | -3.00 | -9.16 | -3.88 | -6.66 | 7.72 |
| Shareholders equity total | 44.00 | 34.84 | 30.96 | 24.30 | 32.01 |
| Non-current liabilities total | |||||
| Current owed to participating | 2.13 | ||||
| Other non-interest bearing current liabilities | 6.00 | 16.42 | 19.04 | 31.18 | 30.88 |
| Current liabilities total | 6.00 | 16.42 | 19.04 | 31.18 | 33.02 |
| Balance sheet total (liabilities) | 50.00 | 51.26 | 50.00 | 55.48 | 65.03 |
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.