Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 1.41 | ||
| External services | -6.21 | -4.93 | |
| Gross profit | -6.21 | -3.51 | |
| Wages and salaries | - 125.00 | - 208.87 | |
| Social security expenses | -0.95 | -3.84 | |
| EBIT | -6.21 | - 116.65 | - 216.22 |
| Other financial expenses | -0.95 | ||
| Pre-tax profit | -6.21 | - 117.42 | - 217.17 |
| Net earnings | -6.21 | - 117.42 | - 217.17 |
Assets (kDKK)
| 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 | 33.79 | 224.21 | 1.19 |
| Cash and cash equivalents | 33.79 | 224.21 | 1.19 |
| Balance sheet total (assets) | 33.79 | 224.21 | 1.19 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Other reserves | - 123.63 | ||
| Retained earnings | -6.21 | ||
| Profit of the financial year | -6.21 | - 117.42 | - 217.17 |
| Shareholders equity total | 33.79 | -83.63 | - 300.80 |
| Non-current owed to participating | 300.00 | 300.00 | |
| Non-current liabilities total | 300.00 | 300.00 | |
| Current trade creditors | 0.37 | ||
| Current owed to participating | 2.22 | 2.22 | |
| Other non-interest bearing current liabilities | 5.25 | -0.24 | |
| Current liabilities total | 7.84 | 1.99 | |
| Balance sheet total (liabilities) | 33.79 | 224.21 | 1.19 |
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.