Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 100.81 | -0.81 | -39.54 |
| EBIT | - 100.81 | -0.81 | -39.54 |
| Other financial expenses | -0.48 | -0.07 | -0.02 |
| Pre-tax profit | - 101.29 | -0.87 | -39.56 |
| Income taxes | 21.70 | 0.18 | 8.70 |
| Net earnings | -79.59 | -0.69 | -30.86 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.18 | ||
| Current deferred tax assets | 21.70 | 21.88 | 30.58 |
| Short term receivables total | 21.70 | 22.06 | 30.58 |
| Cash and bank deposits | 32.25 | 63.05 | |
| Cash and cash equivalents | 32.25 | 63.05 | |
| Balance sheet total (assets) | 21.70 | 54.31 | 93.63 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -79.59 | -80.29 | |
| Profit of the financial year | -79.59 | -0.69 | -30.86 |
| Shareholders equity total | -39.59 | -40.29 | -71.15 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 0.28 | ||
| Current owed to participating | 25.00 | 63.07 | 129.45 |
| Other non-interest bearing current liabilities | 36.01 | 31.52 | 35.32 |
| Current liabilities total | 61.29 | 94.59 | 164.77 |
| Balance sheet total (liabilities) | 21.70 | 54.31 | 93.63 |
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.