Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -13.70 | -1.88 |
| EBIT | -13.70 | -1.88 |
| Other financial expenses | -0.03 | -0.28 |
| Pre-tax profit | -13.72 | -2.16 |
| Income taxes | 3.02 | 0.47 |
| Net earnings | -10.70 | -1.68 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 3.02 | 3.49 |
| Short term receivables total | 3.02 | 3.49 |
| Cash and bank deposits | 36.18 | 35.90 |
| Cash and cash equivalents | 36.18 | 35.90 |
| Balance sheet total (assets) | 39.20 | 39.39 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -10.70 | |
| Profit of the financial year | -10.70 | -1.68 |
| Shareholders equity total | 29.30 | 27.61 |
| Non-current liabilities total | ||
| Current trade creditors | 7.50 | |
| Current owed to participating | 2.40 | 11.78 |
| Current liabilities total | 9.90 | 11.78 |
| Balance sheet total (liabilities) | 39.20 | 39.39 |
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.