Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -41.50 | 3.91 |
| EBIT | -41.50 | 3.91 |
| Other financial expenses | -0.07 | -0.09 |
| Pre-tax profit | -41.58 | 3.82 |
| Income taxes | -0.99 | |
| Net earnings | -41.58 | 2.83 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 10.00 | 112.00 |
| Inventories total | 10.00 | 112.00 |
| Current other receivables | 15.13 | |
| Short term receivables total | 15.13 | |
| Cash and bank deposits | 23.86 | 29.08 |
| Cash and cash equivalents | 23.86 | 29.08 |
| Balance sheet total (assets) | 33.86 | 156.20 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -41.58 | |
| Profit of the financial year | -41.58 | 2.83 |
| Shareholders equity total | -1.58 | 1.26 |
| Non-current owed to group member | 153.66 | |
| Non-current liabilities total | 153.66 | |
| Current trade creditors | 0.03 | 0.04 |
| Current owed to participating | 34.27 | |
| Short-term deferred tax liabilities | 0.99 | |
| Other non-interest bearing current liabilities | 1.14 | 0.26 |
| Current liabilities total | 35.44 | 1.29 |
| Balance sheet total (liabilities) | 33.86 | 156.20 |
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.