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 | |||||
| Current other receivables | 18.76 | 18.76 | 18.76 | 18.76 | 18.76 |
| Short term receivables total | 18.76 | 18.76 | 18.76 | 18.76 | 18.76 |
| Cash and bank deposits | 52.13 | 52.13 | 52.13 | 52.13 | 52.13 |
| Cash and cash equivalents | 52.13 | 52.13 | 52.13 | 52.13 | 52.13 |
| Balance sheet total (assets) | 70.89 | 70.89 | 70.89 | 70.89 | 70.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | -92.11 | -92.11 | -92.11 | -92.11 | -92.11 |
| Shareholders equity total | 7.89 | 7.89 | 7.89 | 7.89 | 7.89 |
| Non-current liabilities total | |||||
| Current trade creditors | 63.00 | 63.00 | 63.00 | 63.00 | 63.00 |
| Current liabilities total | 63.00 | 63.00 | 63.00 | 63.00 | 63.00 |
| Balance sheet total (liabilities) | 70.89 | 70.89 | 70.89 | 70.89 | 70.89 |
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.