Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -39.72 | -44.72 |
| EBIT | -39.72 | -44.72 |
| Other financial expenses | -0.98 | -0.29 |
| Pre-tax profit | -40.70 | -45.01 |
| Net earnings | -40.70 | -45.01 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.31 | 0.84 |
| Short term receivables total | 0.31 | 0.84 |
| Cash and bank deposits | 3.99 | 4.96 |
| Cash and cash equivalents | 3.99 | 4.96 |
| Balance sheet total (assets) | 4.30 | 5.80 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -40.70 | |
| Profit of the financial year | -40.70 | -45.01 |
| Shareholders equity total | -0.70 | -45.70 |
| Non-current other liabilities | 45.00 | |
| Non-current liabilities total | 45.00 | |
| Current trade creditors | 5.00 | 6.50 |
| Current owed to participating | 45.00 | |
| Other non-interest bearing current liabilities | -45.00 | |
| Current liabilities total | 5.00 | 6.50 |
| Balance sheet total (liabilities) | 4.30 | 5.80 |
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.