Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -3.91 | -0.63 | -1.11 | |
| EBIT | -3.91 | -0.63 | -1.11 | |
| Other financial expenses | -0.01 | -0.00 | -0.00 | -0.01 |
| Pre-tax profit | -3.92 | -0.00 | -0.64 | -1.12 |
| Net earnings | -3.92 | -0.00 | -0.64 | -1.12 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current amounts owed by group member comp. | 35.50 | 35.50 | 35.50 | 34.50 |
| Short term receivables total | 35.50 | 35.50 | 35.50 | 34.50 |
| Cash and bank deposits | 0.58 | 0.58 | ||
| Cash and cash equivalents | 0.58 | 0.58 | ||
| Balance sheet total (assets) | 36.08 | 36.08 | 35.50 | 34.50 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -3.92 | -3.92 | -4.56 | |
| Profit of the financial year | -3.92 | -0.00 | -0.64 | -1.12 |
| Shareholders equity total | 36.08 | 36.08 | 35.44 | 34.32 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 0.06 | 0.18 | ||
| Current liabilities total | 0.06 | 0.18 | ||
| Balance sheet total (liabilities) | 36.08 | 36.08 | 35.50 | 34.50 |
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.