Income statement (kDKK)
| 2018 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | |||
| EBIT | |||
| Other financial expenses | -0.14 | -0.38 | -0.26 |
| Pre-tax profit | -0.14 | -0.38 | -0.26 |
| Net earnings | -0.14 | -0.38 | -0.26 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 2.14 | 2.14 | 2.14 | ||
| Current deferred tax assets | 0.75 | 0.75 | 0.75 | ||
| Short term receivables total | 2.88 | 2.88 | 2.88 | ||
| Cash and bank deposits | 30.51 | 30.36 | 30.36 | 29.99 | 29.73 |
| Cash and cash equivalents | 30.51 | 30.36 | 30.36 | 29.99 | 29.73 |
| Balance sheet total (assets) | 30.51 | 30.36 | 33.25 | 32.88 | 32.61 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -16.61 | -16.61 | -16.75 | -16.75 | -17.13 |
| Profit of the financial year | -0.14 | -0.38 | -0.26 | ||
| Shareholders equity total | 33.39 | 33.25 | 33.25 | 32.88 | 32.61 |
| Non-current liabilities total | |||||
| Current owed to participating | -2.14 | -2.14 | |||
| Other non-interest bearing current liabilities | -0.75 | -0.75 | |||
| Current liabilities total | -2.88 | -2.89 | |||
| Balance sheet total (liabilities) | 30.51 | 30.36 | 33.25 | 32.88 | 32.61 |
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.