Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 140.94 | 8.00 | |
| External services | - 130.03 | -3.34 | |
| Gross profit | 10.91 | 4.66 | 28.35 |
| EBIT | 10.91 | 4.66 | 28.35 |
| Other financial income | -46.92 | -34.38 | 33.94 |
| Other financial expenses | -0.01 | ||
| Pre-tax profit | -36.02 | -29.72 | 62.29 |
| Net earnings | -36.02 | -29.72 | 62.29 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Other current investments | 23.98 | 44.26 | 136.48 |
| Cash and bank deposits | 0.00 | 0.06 | |
| Cash and cash equivalents | 23.98 | 44.26 | 136.55 |
| Balance sheet total (assets) | 23.98 | 44.26 | 136.55 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -0.00 | -36.02 | -65.74 |
| Profit of the financial year | -36.02 | -29.72 | 62.29 |
| Shareholders equity total | 3.98 | -25.74 | 36.55 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 20.00 | 70.00 | 100.00 |
| Current liabilities total | 20.00 | 70.00 | 100.00 |
| Balance sheet total (liabilities) | 23.98 | 44.26 | 136.55 |
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.