Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -22.84 | -9.70 | -9.11 |
| EBIT | -22.84 | -9.70 | -9.11 |
| Other financial expenses | -1.04 | -0.11 | |
| Pre-tax profit | -23.88 | -9.82 | -9.11 |
| Income taxes | 5.25 | ||
| Net earnings | -18.63 | -9.82 | -9.11 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current deferred tax assets | 5.25 | 5.25 | 5.25 |
| Short term receivables total | 5.25 | 5.25 | 5.25 |
| Cash and bank deposits | 16.12 | 6.31 | 2.20 |
| Cash and cash equivalents | 16.12 | 6.31 | 2.20 |
| Balance sheet total (assets) | 21.37 | 11.56 | 7.45 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -18.63 | -28.44 | |
| Profit of the financial year | -18.63 | -9.82 | -9.11 |
| Shareholders equity total | 21.37 | 11.56 | 2.45 |
| Non-current owed to group member | 5.00 | ||
| Non-current liabilities total | 5.00 | ||
| Current liabilities total | |||
| Balance sheet total (liabilities) | 21.37 | 11.56 | 7.45 |
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.