Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -6.90 | -6.45 | -7.50 |
| EBIT | -6.90 | -6.45 | -7.50 |
| Other financial income | 0.01 | ||
| Other financial expenses | -0.17 | -1.58 | |
| Pre-tax profit | -7.07 | -8.03 | -7.49 |
| Income taxes | -0.14 | -1.03 | |
| Net earnings | -7.07 | -8.17 | -8.52 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 32.93 | 24.90 | 17.41 |
| Cash and cash equivalents | 32.93 | 24.90 | 17.41 |
| Balance sheet total (assets) | 32.93 | 24.90 | 17.41 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -7.07 | -15.24 | |
| Profit of the financial year | -7.07 | -8.17 | -8.52 |
| Shareholders equity total | 32.93 | 24.76 | 16.24 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 0.14 | 1.16 | |
| Other non-interest bearing current liabilities | 0.00 | 0.00 | |
| Current liabilities total | 0.14 | 1.17 | |
| Balance sheet total (liabilities) | 32.93 | 24.90 | 17.41 |
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.