Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -57.04 | -59.22 | -15.29 |
| EBIT | -57.04 | -59.22 | -15.29 |
| Other financial income | 0.01 | ||
| Other financial expenses | -0.06 | 4.72 | |
| Pre-tax profit | -57.04 | -59.28 | -10.56 |
| Income taxes | 22.77 | ||
| Net earnings | -57.04 | -59.28 | 12.21 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 12.93 | 23.07 | 17.64 |
| Current deferred tax assets | 27.77 | ||
| Short term receivables total | 12.93 | 23.07 | 45.41 |
| Cash and bank deposits | 27.06 | ||
| Cash and cash equivalents | 27.06 | ||
| Balance sheet total (assets) | 12.93 | 23.07 | 72.47 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -57.04 | - 116.31 | |
| Profit of the financial year | -57.04 | -59.28 | 12.21 |
| Shareholders equity total | -17.04 | -76.31 | -64.10 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 24.75 | 92.26 | 91.97 |
| Current owed to participating | 5.21 | 7.13 | 44.57 |
| Other non-interest bearing current liabilities | 0.03 | ||
| Current liabilities total | 29.96 | 99.38 | 136.57 |
| Balance sheet total (liabilities) | 12.93 | 23.07 | 72.47 |
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.