Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.00 | -4.35 | -5.44 | -5.43 | -6.50 |
| EBIT | -5.00 | -4.35 | -5.44 | -5.43 | -6.50 |
| Pre-tax profit | -5.00 | -4.35 | -5.44 | -5.43 | -6.50 |
| Net earnings | -5.00 | -4.35 | -5.44 | -5.43 | -6.50 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 37.75 | 37.75 | 37.75 | 32.38 | 19.88 |
| Short term receivables total | 37.75 | 37.75 | 37.75 | 32.38 | 19.88 |
| Balance sheet total (assets) | 37.75 | 37.75 | 37.75 | 32.38 | 19.88 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 161.52 | 161.52 | 161.52 | 161.52 | 161.52 |
| Retained earnings | - 129.77 | - 134.77 | - 139.12 | - 144.56 | - 149.99 |
| Profit of the financial year | -5.00 | -4.35 | -5.44 | -5.43 | -6.50 |
| Shareholders equity total | 26.75 | 22.40 | 16.96 | 11.53 | 5.03 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.00 | 6.00 | 11.44 | 11.50 | 5.50 |
| Current owed to participating | 5.00 | 9.35 | 9.35 | 9.35 | 9.35 |
| Current liabilities total | 11.00 | 15.35 | 20.79 | 20.85 | 14.85 |
| Balance sheet total (liabilities) | 37.75 | 37.75 | 37.75 | 32.38 | 19.88 |
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.