Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 121.75 | - 217.09 |
| EBIT | - 121.75 | - 217.09 |
| Other financial income | 0.18 | |
| Other financial expenses | -5.91 | -7.96 |
| Pre-tax profit | - 127.48 | - 225.05 |
| Net earnings | - 127.48 | - 225.05 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 13.55 | 128.15 |
| Short term receivables total | 13.55 | 128.15 |
| Cash and bank deposits | 821.47 | 465.26 |
| Cash and cash equivalents | 821.47 | 465.26 |
| Balance sheet total (assets) | 835.02 | 593.41 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 927.50 | 927.50 |
| Retained earnings | - 127.48 | |
| Profit of the financial year | - 127.48 | - 225.05 |
| Shareholders equity total | 800.02 | 574.97 |
| Non-current liabilities total | ||
| Current trade creditors | 15.00 | 15.00 |
| Current owed to participating | 20.00 | 3.44 |
| Current liabilities total | 35.00 | 18.44 |
| Balance sheet total (liabilities) | 835.02 | 593.41 |
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.