Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -13.71 | -16.50 |
| Gross profit | -13.71 | -16.50 |
| EBIT | -13.71 | -16.50 |
| Other financial income | 0.17 | |
| Other financial expenses | -0.25 | -0.29 |
| Pre-tax profit | -13.96 | -16.61 |
| Income taxes | 3.05 | |
| Net earnings | -13.96 | -13.56 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 99.17 | 86.98 |
| Cash and cash equivalents | 99.17 | 86.98 |
| Balance sheet total (assets) | 99.17 | 86.98 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 60.00 | 46.04 |
| Profit of the financial year | -13.96 | -13.56 |
| Shareholders equity total | 86.04 | 72.48 |
| Non-current liabilities total | ||
| Current trade creditors | 13.13 | 14.50 |
| Current liabilities total | 13.13 | 14.50 |
| Balance sheet total (liabilities) | 99.17 | 86.98 |
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.