Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -5.00 | -5.00 | -8.00 | -8.00 | -9.00 |
| Gross profit | -5.00 | -5.00 | -8.00 | -8.00 | -9.00 |
| EBIT | -5.00 | -5.00 | -8.00 | -8.00 | -9.00 |
| Other financial expenses | -7.00 | -13.00 | -13.00 | ||
| Pre-tax profit | -5.00 | -5.00 | -15.00 | -21.00 | -22.00 |
| Income taxes | 1.00 | 1.00 | 3.00 | 4.00 | 5.00 |
| Net earnings | -4.00 | -4.00 | -12.00 | -17.00 | -17.00 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 1.00 | 1.00 | 1.00 | 4.00 | 5.00 |
| Short term receivables total | 1.00 | 1.00 | 1.00 | 4.00 | 5.00 |
| Cash and bank deposits | 2 433.00 | 2 429.00 | 2 417.00 | 2 396.00 | 2 379.00 |
| Cash and cash equivalents | 2 433.00 | 2 429.00 | 2 417.00 | 2 396.00 | 2 379.00 |
| Balance sheet total (assets) | 2 434.00 | 2 430.00 | 2 418.00 | 2 400.00 | 2 384.00 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 1 929.00 | 1 926.00 | 1 922.00 | 1 910.00 | 1 893.00 |
| Profit of the financial year | -4.00 | -4.00 | -12.00 | -17.00 | -17.00 |
| Shareholders equity total | 2 425.00 | 2 422.00 | 2 410.00 | 2 393.00 | 2 376.00 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 9.00 | 8.00 | 8.00 | 7.00 | 8.00 |
| Current liabilities total | 9.00 | 8.00 | 8.00 | 7.00 | 8.00 |
| Balance sheet total (liabilities) | 2 434.00 | 2 430.00 | 2 418.00 | 2 400.00 | 2 384.00 |
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.