Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -6.91 | -7.43 | ||
| EBIT | -6.91 | -7.43 | ||
| Other financial expenses | -0.38 | -0.45 | -0.87 | -1.75 |
| Pre-tax profit | -7.30 | -7.88 | -0.87 | -1.75 |
| Net earnings | -7.30 | -7.88 | -0.87 | -1.75 |
Assets (kDKK)
| 2020 | 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 | 37.70 | 37.27 | 36.40 | 34.05 |
| Cash and cash equivalents | 37.70 | 37.27 | 36.40 | 34.05 |
| Balance sheet total (assets) | 37.70 | 37.27 | 36.40 | 34.05 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -7.30 | -15.17 | -16.64 | |
| Profit of the financial year | -7.30 | -7.88 | -0.87 | -1.75 |
| Shareholders equity total | 32.70 | 24.82 | 23.96 | 21.61 |
| Non-current liabilities total | ||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 |
| Other non-interest bearing current liabilities | 7.44 | 7.44 | 7.44 | |
| Current liabilities total | 5.00 | 12.44 | 12.44 | 12.44 |
| Balance sheet total (liabilities) | 37.70 | 37.27 | 36.40 | 34.05 |
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.