Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -0.47 | -0.50 | -0.50 | -0.50 | -0.50 |
| EBIT | -0.47 | -0.50 | -0.50 | -0.50 | -0.50 |
| Other financial income | 15.02 | ||||
| Other financial expenses | -0.00 | -0.04 | -0.08 | -0.11 | -0.10 |
| Pre-tax profit | -0.48 | 14.48 | -0.58 | -0.61 | -0.60 |
| Net earnings | -0.48 | 14.48 | -0.58 | -0.61 | -0.60 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 0.58 | 15.06 | 14.48 | 13.88 | 13.28 |
| Cash and cash equivalents | 0.58 | 15.06 | 14.48 | 13.88 | 13.28 |
| Balance sheet total (assets) | 0.58 | 15.06 | 14.48 | 13.88 | 13.28 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 330.67 | - 331.15 | - 316.67 | - 317.25 | - 317.86 |
| Profit of the financial year | -0.48 | 14.48 | -0.58 | -0.61 | -0.60 |
| Shareholders equity total | - 251.15 | - 236.67 | - 237.25 | - 237.86 | - 238.46 |
| Non-current liabilities total | |||||
| Current owed to participating | 251.73 | 251.73 | 251.73 | 251.73 | 251.73 |
| Current liabilities total | 251.73 | 251.73 | 251.73 | 251.73 | 251.73 |
| Balance sheet total (liabilities) | 0.58 | 15.06 | 14.48 | 13.88 | 13.28 |
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.