Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -6.38 | -5.63 |
| EBIT | -6.38 | -5.63 |
| Other financial expenses | -0.21 | -0.07 |
| Pre-tax profit | -6.58 | -5.71 |
| Net earnings | -6.58 | -5.71 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 407.10 | 407.10 |
| Investments total | 407.10 | 407.10 |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 10.69 | 5.61 |
| Cash and cash equivalents | 10.69 | 5.61 |
| Balance sheet total (assets) | 417.79 | 412.71 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -6.58 | |
| Profit of the financial year | -6.58 | -5.71 |
| Shareholders equity total | 33.42 | 27.71 |
| Non-current liabilities total | ||
| Current trade creditors | 4.38 | 5.00 |
| Current owed to participating | 380.00 | 380.00 |
| Current liabilities total | 384.38 | 385.00 |
| Balance sheet total (liabilities) | 417.79 | 412.71 |
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.