Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 35.80 | 153.70 | 0.46 | 10.80 | |
| Costs of manufacturing | -30.73 | - 151.32 | -0.20 | -7.56 | |
| Gross profit | -2.64 | -1.38 | -9.14 | -7.01 | -7.31 |
| Costs of management | -7.70 | -3.76 | -9.80 | -10.25 | |
| EBIT | -2.64 | -1.38 | -9.14 | -7.01 | -7.31 |
| Other financial expenses | -1.34 | -0.79 | |||
| Pre-tax profit | -3.98 | -2.17 | -9.14 | -7.01 | -7.31 |
| Net earnings | -3.98 | -2.17 | -9.14 | -7.01 | -7.31 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 45.97 | 44.74 | 25.49 | 9.12 | 1.81 |
| Cash and cash equivalents | 45.97 | 44.74 | 25.49 | 9.12 | 1.81 |
| Balance sheet total (assets) | 45.97 | 44.74 | 25.49 | 9.12 | 1.81 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -30.05 | -33.09 | -45.37 | -63.87 | -70.88 |
| Profit of the financial year | -3.98 | -2.17 | -9.14 | -7.01 | -7.31 |
| Shareholders equity total | 45.97 | 44.74 | 25.49 | 9.12 | 1.81 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 45.97 | 44.74 | 25.49 | 9.12 | 1.81 |
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.