Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -17.50 | -4.96 | -9.55 |
| EBIT | -17.50 | -4.96 | -9.55 |
| Other financial income | 2.04 | 1.89 | 1.74 |
| Other financial expenses | -0.54 | ||
| Pre-tax profit | -16.00 | -3.07 | -7.81 |
| Net earnings | -16.00 | -3.07 | -7.81 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current amounts owed by group member comp. | 52.04 | 42.68 | 34.87 | |
| Current other receivables | 50.00 | |||
| Short term receivables total | 50.00 | 52.04 | 42.68 | 34.87 |
| Balance sheet total (assets) | 50.00 | 52.04 | 42.68 | 34.87 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -16.00 | -19.07 | ||
| Profit of the financial year | -16.00 | -3.07 | -7.81 | |
| Shareholders equity total | 50.00 | 34.00 | 30.93 | 23.12 |
| Non-current liabilities total | ||||
| Current trade creditors | 18.04 | 11.75 | 11.75 | |
| Current liabilities total | 18.04 | 11.75 | 11.75 | |
| Balance sheet total (liabilities) | 50.00 | 52.04 | 42.68 | 34.87 |
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.