Income statement (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 0.90 | 2.26 | 0.43 |
| External services | -37.56 | -4.76 | -3.48 |
| Gross profit | -36.67 | -2.50 | -3.05 |
| Wages and salaries | -4.74 | ||
| EBIT | -41.41 | -2.50 | -3.05 |
| Other financial expenses | -0.14 | -0.05 | -0.03 |
| Pre-tax profit | -41.55 | -2.55 | -3.08 |
| Net earnings | -41.55 | -2.55 | -3.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Development expenditure | 407.68 | 407.68 | |
| Intangible assets total | 407.68 | 407.68 | |
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 1.12 | 0.46 | |
| Current other receivables | 5.84 | ||
| Short term receivables total | 6.96 | 0.46 | |
| Cash and bank deposits | 11.49 | 5.36 | 2.83 |
| Cash and cash equivalents | 11.49 | 5.36 | 2.83 |
| Balance sheet total (assets) | 426.13 | 413.49 | 2.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -41.55 | -44.09 | |
| Profit of the financial year | -41.55 | -2.55 | -3.08 |
| Shareholders equity total | 8.45 | 5.91 | 2.83 |
| Non-current advances received | 407.68 | 407.68 | |
| Non-current liabilities total | 407.68 | 407.68 | |
| Current trade creditors | 10.00 | ||
| Other non-interest bearing current liabilities | -0.09 | ||
| Current liabilities total | 10.00 | -0.09 | |
| Balance sheet total (liabilities) | 426.13 | 413.49 | 2.83 |
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.