Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -6.16 | -6.77 | -7.05 | -8.82 |
| EBIT | -6.16 | -6.77 | -7.05 | -8.82 |
| Other financial income | 5.00 | 5.00 | 5.06 | |
| Other financial expenses | -0.06 | -0.28 | -0.20 | |
| Pre-tax profit | -6.22 | -2.06 | -2.25 | -3.76 |
| Net earnings | -6.22 | -2.06 | -2.25 | -3.76 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 5.00 | 10.00 | 15.00 | |
| Short term receivables total | 5.00 | 10.00 | 15.00 | |
| Cash and bank deposits | 38.78 | 31.72 | 24.47 | 15.71 |
| Cash and cash equivalents | 38.78 | 31.72 | 24.47 | 15.71 |
| Balance sheet total (assets) | 38.78 | 36.72 | 34.47 | 30.71 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -6.22 | -8.28 | -10.53 | |
| Profit of the financial year | -6.22 | -2.06 | -2.25 | -3.76 |
| Shareholders equity total | 33.78 | 31.72 | 29.47 | 25.71 |
| Non-current liabilities total | ||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 |
| Current liabilities total | 5.00 | 5.00 | 5.00 | 5.00 |
| Balance sheet total (liabilities) | 38.78 | 36.72 | 34.47 | 30.71 |
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.