Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 10 133.00 |
| Gross profit | 10 133.00 |
| Costs of management | -24.00 |
| Other operating expenses | -9 757.00 |
| EBIT | 352.00 |
| Other financial income | 3.00 |
| Other financial expenses | -36.00 |
| Pre-tax profit | 319.00 |
| Net earnings | 319.00 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible rights | 35 496.00 |
| Intangible assets total | 35 496.00 |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Short term receivables total | |
| Other current investments | 8 850.00 |
| Cash and bank deposits | 1 147.00 |
| Cash and cash equivalents | 9 997.00 |
| Balance sheet total (assets) | 45 493.00 |
Equity and liabilities (kDKK)
| 2021 | |
|---|---|
| Share capital | 200.00 |
| Share premium account | 35 396.00 |
| Shares repurchased | 319.00 |
| Other reserves | - 319.00 |
| Retained earnings | 1 050.00 |
| Profit of the financial year | 319.00 |
| Shareholders equity total | 36 965.00 |
| Non-current liabilities total | |
| Current owed to group member | 8 013.00 |
| Other non-interest bearing current liabilities | 515.00 |
| Current liabilities total | 8 528.00 |
| Balance sheet total (liabilities) | 45 493.00 |
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.