Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -16.70 | -71.38 | -15.19 |
| EBIT | -16.70 | -71.38 | -15.19 |
| Other financial expenses | -0.14 | -0.08 | -0.01 |
| Pre-tax profit | -16.84 | -71.46 | -15.20 |
| Net earnings | -16.84 | -71.46 | -15.20 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.42 | ||
| Short term receivables total | 0.42 | ||
| Cash and bank deposits | 25.34 | 6.21 | 5.83 |
| Cash and cash equivalents | 25.34 | 6.21 | 5.83 |
| Balance sheet total (assets) | 25.76 | 6.21 | 5.83 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.50 | 40.50 | 40.50 |
| Retained earnings | -16.84 | -88.31 | |
| Profit of the financial year | -16.84 | -71.46 | -15.20 |
| Shareholders equity total | 23.66 | -47.81 | -63.01 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 2.10 | 54.02 | 68.84 |
| Current liabilities total | 2.10 | 54.02 | 68.84 |
| Balance sheet total (liabilities) | 25.76 | 6.21 | 5.83 |
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.