Income statement (kDKK)
| 2019 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -4.50 | -6.65 | -15.98 | -5.00 |
| EBIT | -4.50 | -6.65 | -15.98 | -5.00 |
| Other financial expenses | -19.98 | |||
| Pre-tax profit | -24.48 | -6.65 | -15.98 | -5.00 |
| Net earnings | -24.48 | -6.65 | -15.98 | -5.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 22.13 | 22.13 | 17.63 |
| Short term receivables total | 22.13 | 22.13 | 17.63 |
| Balance sheet total (assets) | 22.13 | 22.13 | 17.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -82.89 | - 107.37 | - 107.37 | - 114.02 | - 130.00 |
| Profit of the financial year | -24.48 | -6.65 | -15.98 | -5.00 | |
| Shareholders equity total | 17.63 | 17.63 | 10.98 | -5.00 | -10.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 4.50 | 4.50 | 6.65 | 5.00 | 10.00 |
| Current liabilities total | 4.50 | 4.50 | 6.65 | 5.00 | 10.00 |
| Balance sheet total (liabilities) | 22.13 | 22.13 | 17.63 |
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.