Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | |
| Costs of management | -1.42 |
| EBIT | -1.42 |
| Other financial expenses | -22.48 |
| Pre-tax profit | -23.90 |
| Net earnings | -23.90 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 45.08 | 45.08 | 45.08 | 45.08 | |
| Short term receivables total | 45.08 | 45.08 | 45.08 | 45.08 | |
| Cash and bank deposits | 45.08 | ||||
| Cash and cash equivalents | 45.08 | ||||
| Balance sheet total (assets) | 45.08 | 45.08 | 45.08 | 45.08 | 45.08 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -17.20 | -41.10 | -41.10 | -41.10 | -41.10 |
| Profit of the financial year | -23.90 | ||||
| Shareholders equity total | 38.90 | 38.90 | 38.90 | 38.90 | 38.90 |
| Non-current liabilities total | |||||
| Current trade creditors | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 |
| Other non-interest bearing current liabilities | 2.19 | 2.19 | 2.19 | 2.19 | 2.19 |
| Current liabilities total | 6.19 | 6.19 | 6.19 | 6.19 | 6.19 |
| Balance sheet total (liabilities) | 45.08 | 45.08 | 45.08 | 45.08 | 45.08 |
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.