Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -10.80 | -39.80 |
| Employee benefit expenses | - 291.26 | |
| EBIT | -10.80 | - 331.06 |
| Other financial expenses | -0.81 | |
| Pre-tax profit | -10.80 | - 331.06 |
| Net earnings | -10.80 | - 331.06 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Prepayments and accrued income | 20.00 | |
| Current other receivables | 26.95 | |
| Short term receivables total | 46.95 | |
| Cash and bank deposits | 35.45 | 569.96 |
| Cash and cash equivalents | 35.45 | 569.96 |
| Balance sheet total (assets) | 35.45 | 616.91 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 100.00 |
| Retained earnings | 829.20 | |
| Profit of the financial year | -10.80 | - 331.06 |
| Shareholders equity total | 29.20 | 598.13 |
| Non-current liabilities total | ||
| Current trade creditors | 6.25 | 10.00 |
| Other non-interest bearing current liabilities | 8.77 | |
| Current liabilities total | 6.25 | 18.77 |
| Balance sheet total (liabilities) | 35.45 | 616.91 |
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.