Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -19.38 | -16.03 |
| EBIT | -19.38 | -16.03 |
| Other financial expenses | -7.48 | -15.91 |
| Pre-tax profit | -26.87 | -31.94 |
| Net earnings | -26.87 | -31.94 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 655.30 | 655.30 |
| Inventories total | 655.30 | 655.30 |
| Current other receivables | 28.32 | |
| Short term receivables total | 28.32 | |
| Cash and bank deposits | 16.97 | 27.11 |
| Cash and cash equivalents | 16.97 | 27.11 |
| Balance sheet total (assets) | 700.60 | 682.41 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -26.87 | |
| Profit of the financial year | -26.87 | -31.94 |
| Shareholders equity total | 13.13 | -18.81 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 687.46 | 701.21 |
| Current liabilities total | 687.46 | 701.21 |
| Balance sheet total (liabilities) | 700.60 | 682.41 |
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.