Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -12.31 | -13.77 | -18.74 | -13.78 | -15.23 |
| EBIT | -12.31 | -13.77 | -18.74 | -13.78 | -15.23 |
| Other financial income | 6.38 | 2.68 | |||
| Other financial expenses | -8.51 | -19.24 | -17.88 | ||
| Income from other inv. held as non-curr. assets | 0.00 | ||||
| Pre-tax profit | -5.93 | -11.09 | -27.25 | -33.02 | -33.11 |
| Net earnings | -5.93 | -11.09 | -27.25 | -33.02 | -33.11 |
Assets (kDKK)
| 2019 | 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. | 1 423.27 | 1 423.27 | |||
| Current other receivables | 0.31 | 0.31 | 0.31 | 0.31 | 7.40 |
| Short term receivables total | 1 423.57 | 1 423.57 | 0.31 | 0.31 | 7.40 |
| Cash and bank deposits | 4 416.84 | 4 063.59 | 3 923.34 | 3 775.92 | 3 617.93 |
| Cash and cash equivalents | 4 416.84 | 4 063.59 | 3 923.34 | 3 775.92 | 3 617.93 |
| Balance sheet total (assets) | 5 840.41 | 5 487.16 | 3 923.65 | 3 776.23 | 3 625.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 3 948.42 | 3 829.49 | 3 704.00 | 3 558.95 | 3 403.93 |
| Profit of the financial year | -5.93 | -11.09 | -27.25 | -33.02 | -33.11 |
| Shareholders equity total | 4 178.09 | 4 056.40 | 3 916.15 | 3 768.73 | 3 617.82 |
| Provisions | 1 423.27 | 1 423.27 | |||
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 239.06 | 7.50 | 7.50 | 7.50 | 7.50 |
| Current liabilities total | 239.06 | 7.50 | 7.50 | 7.50 | 7.50 |
| Balance sheet total (liabilities) | 5 840.41 | 5 487.16 | 3 923.65 | 3 776.23 | 3 625.32 |
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.