Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -3.75 | -3.88 | -72.31 | - 267.40 | - 321.48 |
| EBIT | -3.75 | -3.88 | -72.31 | - 267.40 | - 321.48 |
| Other financial expenses | -9.93 | -0.14 | -1.68 | -0.29 | -4.64 |
| Pre-tax profit | -13.68 | -4.01 | -73.99 | - 267.70 | - 326.11 |
| Net earnings | -13.68 | -4.01 | -73.99 | - 267.70 | - 326.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Raw materials and consumables | 113.75 | |||
| Finished products/goods | 113.75 | 486.28 | 486.28 | |
| Inventories total | 113.75 | 113.75 | 486.28 | 486.28 |
| Current other receivables | 1.93 | 40.31 | 191.79 | |
| Short term receivables total | 1.93 | 40.31 | 191.79 | |
| Cash and bank deposits | 11.25 | 50.70 | 50.31 | 15.57 |
| Cash and cash equivalents | 11.25 | 50.70 | 50.31 | 15.57 |
| Balance sheet total (assets) | 125.00 | 166.37 | 576.89 | 693.63 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -4 209.32 | -4 223.00 | -4 227.01 | -4 301.00 | -4 568.69 |
| Profit of the financial year | -13.68 | -4.01 | -73.99 | - 267.70 | - 326.11 |
| Shareholders equity total | -4 143.00 | -4 147.01 | -4 221.00 | -4 488.69 | -4 814.80 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.00 | ||||
| Current trade creditors | 5.24 | 13.94 | 22.28 | ||
| Current owed to participating | 0.63 | 0.63 | 0.14 | ||
| Other non-interest bearing current liabilities | 4 142.99 | 4 272.01 | 4 381.51 | 5 051.01 | 5 486.02 |
| Current liabilities total | 4 143.00 | 4 272.01 | 4 387.37 | 5 065.58 | 5 508.44 |
| Balance sheet total (liabilities) | 125.00 | 166.37 | 576.89 | 693.63 |
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.