Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | |||
| Total depreciation | -1.13 | -1.13 | -2.25 |
| EBIT | -1.13 | -1.13 | -2.25 |
| Other financial expenses | -0.26 | -41.01 | -0.75 |
| Pre-tax profit | -4.09 | -41.27 | -3.00 |
| Net earnings | -4.09 | -41.27 | -3.00 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible rights | 6.88 | 6.25 | 5.00 |
| Intangible assets total | 6.88 | 6.25 | 5.00 |
| Machinery and equipment | 1.50 | 1.00 | |
| Tangible assets total | 1.50 | 1.00 | |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 8.00 | ||
| Inventories total | 8.00 | ||
| Short term receivables total | |||
| Cash and bank deposits | 41.12 | 0.09 | |
| Cash and cash equivalents | 41.12 | 0.09 | |
| Balance sheet total (assets) | 49.49 | 15.34 | 5.00 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -4.09 | -45.36 | |
| Profit of the financial year | -4.09 | -41.27 | -3.00 |
| Shareholders equity total | 35.91 | -5.36 | -8.36 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 13.58 | 20.70 | 13.36 |
| Current liabilities total | 13.58 | 20.70 | 13.36 |
| Balance sheet total (liabilities) | 49.49 | 15.34 | 5.00 |
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.