Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 33.67 | 41.75 | ||
| External services | -28.82 | -47.21 | -38.62 | |
| Gross profit | -28.82 | -13.53 | 3.13 | |
| EBIT | -28.82 | -13.53 | 3.13 | |
| Other financial expenses | -1.55 | -1.21 | -1.06 | -1.00 |
| Pre-tax profit | -1.55 | -30.03 | -14.60 | 2.13 |
| Net earnings | -1.55 | -30.03 | -14.60 | 2.13 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 7.56 | |||
| Short term receivables total | 7.56 | |||
| Cash and bank deposits | 38.45 | 8.42 | 6.67 | 4.54 |
| Cash and cash equivalents | 38.45 | 8.42 | 6.67 | 4.54 |
| Balance sheet total (assets) | 38.45 | 8.42 | 6.67 | 12.10 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -1.55 | -18.74 | -46.75 | |
| Profit of the financial year | -1.55 | -30.03 | -14.60 | 2.13 |
| Shareholders equity total | 38.45 | 8.42 | 6.67 | -4.63 |
| Non-current liabilities total | ||||
| Current owed to participating | 16.73 | |||
| Current liabilities total | 16.73 | |||
| Balance sheet total (liabilities) | 38.45 | 8.42 | 6.67 | 12.10 |
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.