Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | - 149.94 | -15.60 | -2.49 | |
| EBIT | - 149.94 | -15.60 | -2.49 | |
| Other financial expenses | -0.00 | -0.02 | ||
| Pre-tax profit | - 149.94 | -15.60 | -2.51 | |
| Income taxes | 32.99 | -32.99 | ||
| Net earnings | - 116.95 | -15.60 | -32.99 | -2.51 |
Assets (kDKK)
| 2018 | 2019 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Other receivables | 101.84 | |||
| Investments total | 101.84 | |||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 36.86 | |||
| Current deferred tax assets | 32.99 | 32.99 | ||
| Short term receivables total | 69.85 | 32.99 | ||
| Cash and bank deposits | 20.52 | 1.23 | 1.23 | |
| Cash and cash equivalents | 20.52 | 1.23 | 1.23 | |
| Balance sheet total (assets) | 192.21 | 32.99 | 1.23 | 1.23 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | -66.95 | -82.55 | - 115.54 | - 118.05 | 50.00 |
| Retained earnings | 116.95 | 15.60 | 32.99 | 2.51 | - 168.05 |
| Profit of the financial year | - 116.95 | -15.60 | -32.99 | -2.51 | |
| Shareholders equity total | -66.95 | -82.55 | - 115.54 | - 118.05 | - 118.05 |
| Non-current owed to group member | 259.16 | 115.54 | 115.54 | 119.28 | 119.28 |
| Non-current liabilities total | 259.16 | 115.54 | 115.54 | 119.28 | 119.28 |
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 192.21 | 32.99 | 1.23 | 1.23 |
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.