Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 0.19 | ||||
| EBIT | 0.19 | ||||
| Other financial income | 54.39 | 1.15 | 0.96 | 0.20 | |
| Other financial expenses | -2.89 | -3.04 | -0.08 | -10.54 | |
| Pre-tax profit | -2.70 | 54.39 | -1.89 | 0.88 | -10.34 |
| Income taxes | 10.48 | 0.01 | |||
| Net earnings | 7.78 | 54.39 | -1.88 | 0.88 | -10.34 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current deferred tax assets | 10.48 | 10.48 | 10.49 | 10.49 |
| Short term receivables total | 10.48 | 10.48 | 10.49 | 10.49 |
| Balance sheet total (assets) | 10.48 | 10.48 | 10.49 | 10.49 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 254.19 | - 246.40 | - 114.52 | - 116.39 | - 115.51 |
| Profit of the financial year | 7.78 | 54.39 | -1.88 | 0.88 | -10.34 |
| Shareholders equity total | - 121.40 | -67.02 | 8.61 | 9.49 | -0.85 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 131.89 | 77.50 | 1.89 | 1.00 | 0.85 |
| Current liabilities total | 131.89 | 77.50 | 1.89 | 1.00 | 0.85 |
| Balance sheet total (liabilities) | 10.48 | 10.48 | 10.49 | 10.49 |
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.