Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -20.74 | -7.99 |
| EBIT | -20.74 | -7.99 |
| Other financial expenses | -0.86 | -0.25 |
| Pre-tax profit | -21.60 | -8.24 |
| Net earnings | -21.60 | -8.24 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 180.62 | 16.15 |
| Cash and cash equivalents | 180.62 | 16.15 |
| Balance sheet total (assets) | 180.62 | 16.15 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Other reserves | 0.00 | |
| Retained earnings | -0.00 | -21.60 |
| Profit of the financial year | -21.60 | -8.24 |
| Shareholders equity total | 18.40 | 10.16 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 162.21 | 5.99 |
| Current liabilities total | 162.21 | 5.99 |
| Balance sheet total (liabilities) | 180.62 | 16.15 |
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.