Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -16.10 | -18.30 | -64.69 | 0.02 | -2.51 |
| EBIT | -16.10 | -18.30 | -64.69 | 0.02 | -2.51 |
| Other financial expenses | -0.16 | -0.19 | -0.10 | -0.07 | -2.55 |
| Pre-tax profit | -16.26 | -18.49 | -64.78 | -0.05 | -5.06 |
| Net earnings | -16.26 | -18.49 | -64.78 | -0.05 | -5.06 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.59 | 0.00 | 0.30 | ||
| Short term receivables total | 1.59 | 0.00 | 0.30 | ||
| Cash and bank deposits | 40.15 | 25.25 | 11.28 | 5.35 | |
| Cash and cash equivalents | 40.15 | 25.25 | 11.28 | 5.35 | |
| Balance sheet total (assets) | 41.74 | 25.25 | 11.28 | 5.35 | 0.30 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -16.26 | -34.75 | -99.53 | -49.65 | |
| Profit of the financial year | -16.26 | -18.49 | -64.78 | -0.05 | -5.06 |
| Shareholders equity total | 33.74 | 15.25 | -49.54 | -49.58 | -4.71 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.46 | ||||
| Current trade creditors | 5.00 | 2.00 | |||
| Current owed to participating | 49.94 | ||||
| Other non-interest bearing current liabilities | 8.00 | 10.00 | 10.88 | 49.94 | 2.55 |
| Current liabilities total | 8.00 | 10.00 | 60.82 | 54.94 | 5.01 |
| Balance sheet total (liabilities) | 41.74 | 25.25 | 11.28 | 5.35 | 0.30 |
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.