Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -9.14 | -2.87 |
| EBIT | -9.14 | -2.87 |
| Other financial expenses | -0.89 | -0.33 |
| Pre-tax profit | -10.04 | -3.19 |
| Net earnings | -10.04 | -3.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 36.77 | 36.77 | ||
| Short term receivables total | 36.77 | 36.77 | ||
| Cash and bank deposits | 55.81 | 36.77 | ||
| Cash and cash equivalents | 55.81 | 36.77 | ||
| Balance sheet total (assets) | 55.81 | 36.77 | 36.77 | 36.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -10.04 | -13.23 | -13.23 | |
| Profit of the financial year | -10.04 | -3.19 | ||
| Shareholders equity total | 39.96 | 36.77 | 36.77 | 36.77 |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 15.85 | |||
| Current liabilities total | 15.85 | |||
| Balance sheet total (liabilities) | 55.81 | 36.77 | 36.77 | 36.77 |
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.