Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -50.07 | -11.72 |
| EBIT | -50.07 | -11.72 |
| Other financial expenses | -0.79 | -0.07 |
| Pre-tax profit | -50.85 | -11.79 |
| Income taxes | 8.46 | -8.46 |
| Net earnings | -42.40 | -20.25 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 0.70 | |
| Current other receivables | 41.07 | 2.06 |
| Current deferred tax assets | 8.46 | |
| Short term receivables total | 49.53 | 2.76 |
| Cash and bank deposits | 1.27 | 6.11 |
| Cash and cash equivalents | 1.27 | 6.11 |
| Balance sheet total (assets) | 50.80 | 8.87 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -42.40 | |
| Profit of the financial year | -42.40 | -20.25 |
| Shareholders equity total | -2.40 | -22.64 |
| Non-current liabilities total | ||
| Current trade creditors | 10.13 | 5.00 |
| Current owed to participating | 3.72 | 26.51 |
| Current owed to group member | 39.35 | |
| Current liabilities total | 53.20 | 31.51 |
| Balance sheet total (liabilities) | 50.80 | 8.87 |
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.