Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 111.84 | -96.22 |
| EBIT | - 111.84 | -96.22 |
| Other financial expenses | -4.26 | -6.87 |
| Pre-tax profit | - 116.11 | - 103.09 |
| Income taxes | 24.61 | 21.17 |
| Net earnings | -91.50 | -81.92 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 11.70 | |
| Current other receivables | 30.98 | 45.78 |
| Short term receivables total | 30.98 | 57.48 |
| Cash and bank deposits | 0.50 | 4.11 |
| Cash and cash equivalents | 0.50 | 4.11 |
| Balance sheet total (assets) | 31.49 | 61.59 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 227.00 |
| Retained earnings | -91.50 | |
| Profit of the financial year | -91.50 | -81.92 |
| Shareholders equity total | -51.50 | 53.58 |
| Non-current liabilities total | ||
| Current owed to participating | 82.99 | 8.01 |
| Current liabilities total | 82.99 | 8.01 |
| Balance sheet total (liabilities) | 31.49 | 61.59 |
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.