Income statement (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -12.45 | -14.24 | -0.03 |
| Gross profit | -12.45 | -14.24 | -0.03 |
| EBIT | -12.45 | -14.24 | -0.03 |
| Other financial expenses | -0.01 | -0.03 | -0.00 |
| Pre-tax profit | -12.47 | -14.27 | -0.03 |
| Income taxes | 2.74 | ||
| Net earnings | -9.72 | -14.27 | -0.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 75.00 | 75.00 | 75.00 |
| Investments total | 75.00 | 75.00 | 75.00 |
| Long term receivables total | |||
| Inventories total | |||
| Current deferred tax assets | 2.74 | 2.74 | 2.74 |
| Short term receivables total | 2.74 | 2.74 | 2.74 |
| Cash and bank deposits | 14.53 | 0.26 | 0.23 |
| Cash and cash equivalents | 14.53 | 0.26 | 0.23 |
| Balance sheet total (assets) | 92.27 | 78.00 | 77.97 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Share capital | 102.00 | 102.00 | 102.00 |
| Retained earnings | -9.72 | -24.00 | |
| Profit of the financial year | -9.72 | -14.27 | -0.03 |
| Shareholders equity total | 92.27 | 78.00 | 77.97 |
| Non-current liabilities total | |||
| Current liabilities total | |||
| Balance sheet total (liabilities) | 92.27 | 78.00 | 77.97 |
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.