Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 5.90 | ||||
| Gross profit | 4.44 | -1.20 | -1.20 | -1.20 | -1.50 |
| Costs of management | -1.46 | -1.20 | -1.20 | -1.20 | -1.50 |
| EBIT | -0.94 | -1.20 | -1.20 | -1.20 | -1.50 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -0.01 | -0.00 | -0.47 | -1.28 | -0.91 |
| Pre-tax profit | -0.96 | -1.20 | -1.67 | -2.48 | -2.40 |
| Income taxes | -8.98 | -0.26 | |||
| Net earnings | -9.94 | -1.47 | -1.67 | -2.48 | -2.40 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 152.72 | 80.37 | 95.69 | 90.22 | 93.81 |
| Cash and cash equivalents | 152.72 | 80.37 | 95.69 | 90.22 | 93.81 |
| Balance sheet total (assets) | 152.72 | 80.37 | 95.69 | 90.22 | 93.81 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 80.00 | ||||
| Retained earnings | 52.45 | 42.51 | 41.04 | 39.36 | 36.89 |
| Profit of the financial year | -9.94 | -1.47 | -1.67 | -2.48 | -2.40 |
| Shareholders equity total | 172.50 | 91.04 | 89.36 | 86.89 | 84.49 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | -19.79 | -10.68 | 6.32 | 3.32 | 9.32 |
| Other non-interest bearing current liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current liabilities total | -19.79 | -10.67 | 6.33 | 3.33 | 9.32 |
| Balance sheet total (liabilities) | 152.72 | 80.37 | 95.69 | 90.22 | 93.81 |
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.