Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -3.67 | 8.07 | -1.31 | -3.84 | 20.19 |
| EBIT | -3.67 | 8.07 | -1.31 | -3.84 | 20.19 |
| Other financial expenses | -0.16 | -0.32 | |||
| Pre-tax profit | -3.67 | 8.07 | -1.31 | -4.00 | 19.88 |
| Net earnings | -3.67 | 8.07 | -1.31 | -4.00 | 19.88 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 5.80 | 1.10 | |||
| Short term receivables total | 5.80 | 1.10 | |||
| Cash and bank deposits | 28.38 | 30.65 | 35.13 | 31.13 | 49.91 |
| Cash and cash equivalents | 28.38 | 30.65 | 35.13 | 31.13 | 49.91 |
| Balance sheet total (assets) | 28.38 | 36.45 | 35.13 | 31.13 | 51.01 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -34.30 | -37.97 | -29.90 | -31.21 | -35.22 |
| Profit of the financial year | -3.67 | 8.07 | -1.31 | -4.00 | 19.88 |
| Shareholders equity total | 12.03 | 20.10 | 18.79 | 14.79 | 34.66 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 |
| Current liabilities total | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 |
| Balance sheet total (liabilities) | 28.38 | 36.45 | 35.13 | 31.13 | 51.01 |
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.