Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -34.66 | 23.97 |
| Employee benefit expenses | -52.28 | -93.62 |
| EBIT | -86.94 | -69.65 |
| Other financial expenses | -0.48 | -6.20 |
| Pre-tax profit | -87.42 | -75.85 |
| Net earnings | -87.42 | -75.85 |
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 | 0.70 | 0.70 | 0.70 | 9.84 | 3.57 |
| Cash and cash equivalents | 0.70 | 0.70 | 0.70 | 9.84 | 3.57 |
| Balance sheet total (assets) | 0.70 | 0.70 | 0.70 | 9.84 | 3.57 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 0.70 | 0.70 | 0.70 | 40.00 | 40.00 |
| Retained earnings | 0.70 | -86.72 | |||
| Profit of the financial year | -87.42 | -75.85 | |||
| Shareholders equity total | 0.70 | 0.70 | 0.70 | -46.72 | - 122.58 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | |||
| Other non-interest bearing current liabilities | 51.56 | 121.15 | |||
| Current liabilities total | 56.56 | 126.15 | |||
| Balance sheet total (liabilities) | 0.70 | 0.70 | 0.70 | 9.84 | 3.57 |
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.