Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| External services | -6.43 | |||
| Gross profit | -6.43 | -10.47 | -3.30 | -21.42 |
| EBIT | -6.43 | -10.47 | -3.30 | -21.42 |
| Other financial income | 13.21 | |||
| Pre-tax profit | -6.43 | 2.74 | -3.30 | -21.42 |
| Net earnings | -6.43 | 2.74 | -3.30 | -21.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 18.60 | |||
| Current other receivables | 2.95 | |||
| Short term receivables total | 18.60 | 2.95 | ||
| Cash and bank deposits | 52.04 | 77.30 | 95.89 | 45.33 |
| Cash and cash equivalents | 52.04 | 77.30 | 95.89 | 45.33 |
| Balance sheet total (assets) | 52.04 | 95.89 | 95.89 | 48.28 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -6.43 | -3.69 | -6.99 | |
| Profit of the financial year | -6.43 | 2.74 | -3.30 | -21.42 |
| Shareholders equity total | 43.57 | 46.31 | 43.01 | 21.59 |
| Non-current liabilities total | ||||
| Current owed to participating | 8.47 | 0.45 | 0.45 | 26.69 |
| Other non-interest bearing current liabilities | 49.13 | 52.43 | ||
| Current liabilities total | 8.47 | 49.58 | 52.88 | 26.69 |
| Balance sheet total (liabilities) | 52.04 | 95.89 | 95.89 | 48.28 |
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.