Income statement (kDKK)
| Net sales |
| Gross profit |
| EBIT |
| Pre-tax profit |
| Net earnings |
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 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | -5 180.69 | -5 180.69 | -5 180.69 | -5 180.69 | -5 180.69 |
| Shareholders equity total | -4 980.69 | -4 980.69 | -4 980.69 | -4 980.69 | -4 980.69 |
| Provisions | 682.37 | 682.37 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 175.32 | 175.32 | |||
| Current owed to participating | 4 980.69 | 4 980.69 | 4 980.69 | ||
| Current owed to group member | 3 649.33 | 3 649.33 | |||
| Other non-interest bearing current liabilities | 473.67 | 473.67 | |||
| Current liabilities total | 4 298.31 | 4 298.31 | 4 980.69 | 4 980.69 | 4 980.69 |
| 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.