Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -28.19 | -17.61 | -16.31 |
| EBIT | -28.19 | -17.61 | -16.31 |
| Other financial expenses | -0.09 | -0.20 | -0.00 |
| Pre-tax profit | -28.29 | -17.81 | -16.31 |
| Income taxes | 6.22 | 3.90 | 3.59 |
| Net earnings | -22.06 | -13.91 | -12.72 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current deferred tax assets | 6.22 | 10.12 | 13.71 |
| Short term receivables total | 6.22 | 10.12 | 13.71 |
| Cash and bank deposits | 17.60 | 28.89 | 14.46 |
| Cash and cash equivalents | 17.60 | 28.89 | 14.46 |
| Balance sheet total (assets) | 23.82 | 39.02 | 28.16 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -22.06 | -35.97 | |
| Profit of the financial year | -22.06 | -13.91 | -12.72 |
| Shareholders equity total | 17.94 | 4.03 | -8.69 |
| Non-current liabilities total | |||
| Current trade creditors | 3.50 | 3.50 | 4.20 |
| Current owed to group member | 31.13 | 31.13 | |
| Other non-interest bearing current liabilities | 2.39 | 0.36 | 1.53 |
| Current liabilities total | 5.89 | 34.98 | 36.85 |
| Balance sheet total (liabilities) | 23.82 | 39.02 | 28.16 |
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.