Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -99.07 | -5.00 | 51.23 |
| EBIT | -99.07 | -5.00 | 51.23 |
| Pre-tax profit | -99.07 | -5.00 | 51.23 |
| Net earnings | -99.07 | -5.00 | 51.23 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 70.28 |
| Short term receivables total | 70.28 |
| Balance sheet total (assets) | 70.28 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -99.07 | - 104.07 | |
| Profit of the financial year | -99.07 | -5.00 | 51.23 |
| Shareholders equity total | -59.07 | -64.07 | -12.85 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 59.07 | 64.07 | 83.13 |
| Current liabilities total | 59.07 | 64.07 | 83.13 |
| Balance sheet total (liabilities) | 70.28 |
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.