Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -3.16 | -2.25 | -2.36 |
| Total depreciation | -2.85 | ||
| EBIT | -3.16 | -2.25 | -5.21 |
| Other financial income | 0.17 | ||
| Other financial expenses | -21.77 | -62.22 | -5.38 |
| Pre-tax profit | -24.76 | -64.47 | -10.59 |
| Net earnings | -24.76 | -64.47 | -10.59 |
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 | 68.12 | 29.73 | |
| Cash and bank deposits | 57.12 | 31.04 | 50.18 |
| Cash and cash equivalents | 125.24 | 60.77 | 50.18 |
| Balance sheet total (assets) | 125.24 | 60.77 | 50.18 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 |
| Retained earnings | -24.76 | -89.23 | |
| Profit of the financial year | -24.76 | -64.47 | -10.59 |
| Shareholders equity total | 125.24 | 60.77 | 50.18 |
| Non-current liabilities total | |||
| Current liabilities total | |||
| Balance sheet total (liabilities) | 125.24 | 60.77 | 50.18 |
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.