Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | - 382.75 | - 300.00 | |
| Gross profit | - 382.75 | - 300.00 | |
| EBIT | - 136.12 | - 382.75 | - 300.00 |
| Pre-tax profit | - 136.12 | - 382.75 | - 300.00 |
| Net earnings | - 136.12 | - 382.75 | - 300.00 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible rights | 40.00 | ||
| Goodwill | 312.00 | 300.00 | |
| Intangible assets total | 40.00 | 312.00 | 300.00 |
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Balance sheet total (assets) | 40.00 | 312.00 | 300.00 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 136.12 | 382.75 | 300.00 |
| Profit of the financial year | - 136.12 | - 382.75 | - 300.00 |
| Shareholders equity total | 40.00 | 40.00 | 40.00 |
| Non-current liabilities total | |||
| Current liabilities total | |||
| Balance sheet total (liabilities) | 40.00 | 40.00 | 40.00 |
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.