Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -5.00 | -2.21 | |||
| Gross profit | -5.00 | -2.21 | -1.88 | -1.88 | -1.88 |
| EBIT | -5.00 | -2.21 | -1.88 | -1.88 | -1.88 |
| Pre-tax profit | -5.00 | -2.21 | -1.88 | -1.88 | -1.88 |
| Net earnings | -5.00 | -2.21 | -1.88 | -1.88 | -1.88 |
Assets (kDKK)
| Intangible assets total |
| Tangible assets total |
| Investments total |
| Long term receivables total |
| Inventories total |
| Short term receivables total |
| Balance sheet total (assets) |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 697.65 | - 702.65 | - 704.86 | - 706.73 | - 708.61 |
| Profit of the financial year | -5.00 | -2.21 | -1.88 | -1.88 | -1.88 |
| Shareholders equity total | - 202.65 | - 204.86 | - 206.73 | - 208.61 | - 210.48 |
| Non-current owed to group member | 1.88 | ||||
| Non-current liabilities total | 1.88 | ||||
| Current owed to participating | 197.65 | 199.86 | 201.73 | 203.61 | 203.61 |
| Other non-interest bearing current liabilities | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current liabilities total | 202.65 | 204.86 | 206.73 | 208.61 | 208.61 |
| Balance sheet total (liabilities) |
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.