Income statement (kDKK)
| Net sales |
| Gross profit |
| EBIT |
| Pre-tax profit |
| Net earnings |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Other current investments | 31.50 | 54.87 | 32.16 | 32.16 | 32.16 |
| Cash and cash equivalents | 31.50 | 54.87 | 32.16 | 32.16 | 32.16 |
| Balance sheet total (assets) | 31.50 | 54.87 | 32.16 | 32.16 | 32.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | ||
| Other reserves | 80.00 | 80.00 | |||
| Retained earnings | -48.50 | -25.13 | -47.84 | -47.84 | -47.84 |
| Shareholders equity total | 31.50 | 54.87 | 32.16 | 32.16 | 32.16 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 31.50 | 54.87 | 32.16 | 32.16 | 32.16 |
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.