Income statement (kDKK)
| 2021 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -13.63 | |
| Total depreciation | -17.80 | |
| EBIT | -13.63 | -17.80 |
| Pre-tax profit | -13.63 | -17.80 |
| Net earnings | -13.63 | -17.80 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 30.30 | 30.30 | |
| Inventories total | 30.30 | 30.30 | |
| Current other receivables | 1.38 | 1.38 | 1.38 |
| Short term receivables total | 1.38 | 1.38 | 1.38 |
| Cash and bank deposits | 14.42 | 14.42 | 14.42 |
| Cash and cash equivalents | 14.42 | 14.42 | 14.42 |
| Balance sheet total (assets) | 46.10 | 46.10 | 15.80 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 4.24 | -9.39 | -9.39 |
| Profit of the financial year | -13.63 | -17.80 | |
| Shareholders equity total | 30.61 | 30.61 | 12.80 |
| Non-current liabilities total | |||
| Current trade creditors | 12.50 | 12.50 | |
| Short-term deferred tax liabilities | 2.99 | 2.99 | 2.99 |
| Current liabilities total | 15.49 | 15.49 | 2.99 |
| Balance sheet total (liabilities) | 46.10 | 46.10 | 15.80 |
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.