Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -7.50 | -21.75 | - 107.08 |
| EBIT | -7.50 | -21.75 | - 107.08 |
| Other financial expenses | -5.00 | -0.91 | |
| Pre-tax profit | -7.50 | -26.75 | - 107.99 |
| Net earnings | -7.50 | -26.75 | - 107.99 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 742.76 | ||
| Short term receivables total | 742.76 | ||
| Cash and bank deposits | 730.14 | 617.71 | |
| Cash and cash equivalents | 730.14 | 617.71 | |
| Balance sheet total (assets) | 742.76 | 730.14 | 617.71 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 742.76 | 742.76 | 742.76 |
| Retained earnings | -7.50 | -34.25 | |
| Profit of the financial year | -7.50 | -26.75 | - 107.99 |
| Shareholders equity total | 735.26 | 708.51 | 600.52 |
| Non-current liabilities total | |||
| Current trade creditors | 7.50 | 7.50 | 2.50 |
| Current owed to participating | 14.13 | 14.69 | |
| Current liabilities total | 7.50 | 21.63 | 17.19 |
| Balance sheet total (liabilities) | 742.76 | 730.14 | 617.71 |
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.