Income statement (kDKK)
| Net sales |
| Gross profit |
| EBIT |
| Pre-tax profit |
| Net earnings |
Assets (kDKK)
| Intangible assets total |
| Tangible assets total |
| Investments total |
| Long term receivables total |
| Inventories total |
| Short term receivables total |
| Balance sheet total (assets) |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Share premium account | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Retained earnings | - 135.82 | - 135.82 | - 135.82 | - 135.82 | - 130.00 |
| Shareholders equity total | -5.82 | -5.82 | -5.82 | -5.82 | |
| Non-current liabilities total | |||||
| Current owed to group member | 5.82 | 5.82 | 5.82 | 5.82 | |
| Current liabilities total | 5.82 | 5.82 | 5.82 | 5.82 | |
| Balance sheet total (liabilities) |
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.