Income statement (kSEK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | -7.03 | -2.20 | -12.49 | 7.25 | |
| External services | -0.09 | -0.14 | -0.12 | -0.21 | - 210.00 |
| Gross profit | -7.13 | -2.34 | -12.61 | 7.05 | - 210.00 |
| EBIT | -7.13 | -2.34 | -12.61 | 7.05 | - 210.00 |
| Other financial expenses | -0.00 | -0.00 | -0.00 | -2.00 | |
| Pre-tax profit | -7.13 | -2.34 | -12.61 | 7.05 | - 212.00 |
| Net earnings | -7.13 | -2.34 | -12.61 | 7.05 | - 212.00 |
Assets (kSEK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 41.90 | 39.70 | 27.20 | ||
| Long term receivables total | 41.90 | 39.70 | 27.20 | ||
| Inventories total | |||||
| Current other receivables | 0.02 | ||||
| Short term receivables total | 0.02 | ||||
| Cash and bank deposits | 0.17 | 0.04 | 0.01 | 0.17 | 12.00 |
| Cash and cash equivalents | 0.17 | 0.04 | 0.01 | 0.17 | 12.00 |
| Balance sheet total (assets) | 42.07 | 39.76 | 27.21 | 0.17 | 12.00 |
Equity and liabilities (kSEK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 276.32 | 276.32 | 276.32 | 252.70 | 252 702.00 |
| Retained earnings | - 237.65 | - 244.78 | - 247.12 | - 259.74 | - 252 689.00 |
| Profit of the financial year | -7.13 | -2.34 | -12.61 | 7.05 | - 212.00 |
| Shareholders equity total | 31.54 | 29.20 | 16.58 | 0.01 | - 199.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.00 | 0.02 | 0.07 | 0.15 | 211.00 |
| Other non-interest bearing current liabilities | 10.53 | 10.54 | 10.56 | ||
| Current liabilities total | 10.53 | 10.56 | 10.63 | 0.15 | 211.00 |
| Balance sheet total (liabilities) | 42.07 | 39.76 | 27.21 | 0.17 | 12.00 |
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.