Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -1.56 | |
| EBIT | -1.56 | |
| Other financial expenses | -15.99 | |
| Pre-tax profit | -1.56 | -15.99 |
| Net earnings | -1.56 | -15.99 |
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. | 50.00 | 50.00 | 42.13 | ||
| Current other receivables | 50.00 | 50.00 | 9.21 | ||
| Short term receivables total | 50.00 | 50.00 | 50.00 | 59.21 | 42.13 |
| Balance sheet total (assets) | 50.00 | 50.00 | 50.00 | 59.21 | 42.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -27.13 | -27.13 | -27.13 | -27.13 | -28.68 |
| Profit of the financial year | -1.56 | -15.99 | |||
| Shareholders equity total | 22.88 | 22.88 | 22.88 | 21.32 | 5.33 |
| Non-current liabilities total | |||||
| Current owed to participating | 27.13 | 27.13 | 7.88 | ||
| Current owed to group member | 9.29 | ||||
| Other non-interest bearing current liabilities | 27.13 | 20.73 | 36.80 | ||
| Current liabilities total | 27.13 | 27.13 | 27.13 | 37.89 | 36.80 |
| Balance sheet total (liabilities) | 50.00 | 50.00 | 50.00 | 59.21 | 42.13 |
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.