Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 73.21 | 19.90 | 13.90 | 116.08 |
| External services | -91.33 | -64.10 | -45.60 | - 136.69 |
| Gross profit | -18.12 | -44.20 | -31.70 | -20.60 |
| EBIT | -18.12 | -44.20 | -31.70 | -20.60 |
| Pre-tax profit | -18.12 | -44.20 | -31.70 | -20.60 |
| Net earnings | -18.12 | -44.20 | -31.70 | -20.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Other current investments | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Cash and cash equivalents | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Balance sheet total (assets) | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 18.12 | 44.20 | 31.70 | 20.60 | |
| Profit of the financial year | -18.12 | -44.20 | -31.70 | -20.60 | |
| Shareholders equity total | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 0.00 | 0.00 | 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.