Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -7.04 | -3.60 | -3.90 |
| EBIT | -7.04 | -3.60 | -3.90 |
| Other financial expenses | -0.18 | -0.26 | |
| Pre-tax profit | -7.22 | -3.86 | -3.90 |
| Net earnings | -7.22 | -3.86 | -3.90 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 36.78 | 32.92 | 29.02 |
| Cash and cash equivalents | 36.78 | 32.92 | 29.02 |
| Balance sheet total (assets) | 36.78 | 32.92 | 29.02 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -7.22 | -11.08 | |
| Profit of the financial year | -7.22 | -3.86 | -3.90 |
| Shareholders equity total | 32.78 | 28.92 | 25.02 |
| Non-current liabilities total | |||
| Current trade creditors | 4.00 | 4.00 | 4.00 |
| Current liabilities total | 4.00 | 4.00 | 4.00 |
| Balance sheet total (liabilities) | 36.78 | 32.92 | 29.02 |
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.