Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -0.15 | -0.15 | -1.13 | 339.68 | 363.81 |
| Wages and salaries | - 360.00 | ||||
| Social security expenses | -0.19 | ||||
| EBIT | -0.15 | -0.15 | -1.13 | 339.68 | 3.62 |
| Other financial expenses | -0.02 | -0.00 | -0.12 | -0.00 | -0.04 |
| Pre-tax profit | -0.17 | -0.15 | -1.25 | 339.68 | 3.58 |
| Net earnings | -0.17 | -0.15 | -1.25 | 339.68 | 3.58 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 63.84 | ||||
| Current other receivables | 136.10 | 136.10 | 136.10 | 66.16 | 2.30 |
| Short term receivables total | 136.10 | 136.10 | 136.10 | 66.16 | 66.14 |
| Cash and bank deposits | 0.01 | 0.01 | 0.11 | 0.12 | 169.30 |
| Cash and cash equivalents | 0.01 | 0.01 | 0.11 | 0.12 | 169.30 |
| Balance sheet total (assets) | 136.11 | 136.11 | 136.21 | 66.28 | 235.44 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.01 | 0.01 | 40.00 | 40.00 | 40.00 |
| Other reserves | 49.99 | 49.99 | 49.99 | ||
| Retained earnings | - 387.41 | - 387.58 | - 387.73 | - 338.99 | 0.69 |
| Profit of the financial year | -0.17 | -0.15 | -1.25 | 339.68 | 3.58 |
| Shareholders equity total | - 337.58 | - 337.73 | - 298.99 | 40.69 | 44.26 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 473.69 | 473.84 | 435.20 | 25.60 | 191.18 |
| Current liabilities total | 473.69 | 473.84 | 435.20 | 25.60 | 191.18 |
| Balance sheet total (liabilities) | 136.11 | 136.11 | 136.21 | 66.28 | 235.44 |
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.