Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -28.94 | -25.42 |
| EBIT | -28.94 | -25.42 |
| Pre-tax profit | -28.94 | -25.42 |
| Income taxes | 6.37 | -6.37 |
| Net earnings | -22.57 | -31.78 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Non-curr. owed by group member comp. | 40.00 | 40.00 |
| Long term receivables total | 40.00 | 40.00 |
| Inventories total | ||
| Current other receivables | 3.88 | |
| Current deferred tax assets | 6.37 | |
| Short term receivables total | 6.37 | 3.88 |
| Cash and bank deposits | 34.32 | |
| Cash and cash equivalents | 34.32 | |
| Balance sheet total (assets) | 46.37 | 78.20 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -22.57 | |
| Profit of the financial year | -22.57 | -31.78 |
| Shareholders equity total | 17.43 | -14.36 |
| Non-current liabilities total | ||
| Current owed to group member | 28.94 | 52.55 |
| Other non-interest bearing current liabilities | 40.00 | |
| Current liabilities total | 28.94 | 92.55 |
| Balance sheet total (liabilities) | 46.37 | 78.20 |
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.