Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1.60 | -2.13 | -2.80 | -3.00 | -2.97 |
| EBIT | -1.60 | -2.13 | -2.80 | -3.00 | -2.97 |
| Pre-tax profit | -1.60 | -2.13 | -2.80 | -3.00 | -2.97 |
| Net earnings | -1.60 | -2.13 | -2.80 | -3.00 | -2.97 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.68 | 0.68 |
| Short term receivables total | 0.68 | 0.68 |
| Balance sheet total (assets) | 0.68 | 0.68 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 147.76 | - 149.36 | - 151.48 | - 154.28 | - 157.28 |
| Profit of the financial year | -1.60 | -2.13 | -2.80 | -3.00 | -2.97 |
| Shareholders equity total | -24.36 | -26.48 | -29.28 | -32.28 | -35.25 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 |
| Current owed to participating | 22.03 | 24.16 | 26.28 | 29.28 | 32.25 |
| Current liabilities total | 25.03 | 27.16 | 29.28 | 32.28 | 35.25 |
| Balance sheet total (liabilities) | 0.68 | 0.68 |
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.