Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -9.78 | -27.42 | -5.25 |
| EBIT | -9.78 | -27.42 | -5.25 |
| Other financial expenses | -0.15 | -0.22 | -0.42 |
| Pre-tax profit | -9.93 | -27.64 | -5.67 |
| Net earnings | -9.93 | -27.64 | -5.67 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 1.31 | ||
| Short term receivables total | 1.31 | ||
| Cash and bank deposits | 35.07 | 7.43 | 0.45 |
| Cash and cash equivalents | 35.07 | 7.43 | 0.45 |
| Balance sheet total (assets) | 35.07 | 7.43 | 1.76 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -9.93 | -37.56 | |
| Profit of the financial year | -9.93 | -27.64 | -5.67 |
| Shareholders equity total | 30.07 | 2.44 | -3.24 |
| Non-current liabilities total | |||
| Current trade creditors | 5.00 | 5.00 | 5.00 |
| Current liabilities total | 5.00 | 5.00 | 5.00 |
| Balance sheet total (liabilities) | 35.07 | 7.43 | 1.76 |
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.