Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -14.00 | -62.00 | -10.63 |
| EBIT | -14.00 | -62.00 | -10.63 |
| Other financial expenses | -0.20 | -0.10 | |
| Pre-tax profit | -14.00 | -62.20 | -10.74 |
| Net earnings | -14.00 | -62.20 | -10.74 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 40.00 | ||
| Short term receivables total | 40.00 | ||
| Cash and bank deposits | 39.80 | 39.70 | |
| Cash and cash equivalents | 39.80 | 39.70 | |
| Balance sheet total (assets) | 40.00 | 39.80 | 39.70 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -14.00 | -76.20 | ||
| Profit of the financial year | -14.00 | -62.20 | -10.74 | |
| Shareholders equity total | 40.00 | 26.00 | -36.20 | -46.94 |
| Non-current liabilities total | ||||
| Current trade creditors | 14.00 | 55.16 | 65.79 | |
| Current owed to group member | 20.84 | 20.84 | ||
| Current liabilities total | 14.00 | 76.00 | 86.63 | |
| Balance sheet total (liabilities) | 40.00 | 40.00 | 39.80 | 39.70 |
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.