Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 997.58 | |
| External services | -2.40 | -1 092.16 |
| Gross profit | -2.40 | -94.58 |
| EBIT | -2.40 | -94.58 |
| Pre-tax profit | -2.40 | -94.58 |
| Income taxes | 0.53 | 20.79 |
| Net earnings | -1.87 | -73.79 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 450.00 | |
| Inventories total | 450.00 | |
| Current other receivables | 0.60 | 0.60 |
| Current deferred tax assets | 0.53 | 21.32 |
| Short term receivables total | 1.13 | 21.92 |
| Cash and bank deposits | 40.00 | 8.90 |
| Cash and cash equivalents | 40.00 | 8.90 |
| Balance sheet total (assets) | 41.13 | 480.82 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -1.87 | |
| Profit of the financial year | -1.87 | -73.79 |
| Shareholders equity total | 38.13 | -35.66 |
| Non-current liabilities total | ||
| Current trade creditors | 3.00 | 3.00 |
| Current owed to participating | 478.36 | |
| Other non-interest bearing current liabilities | 35.13 | |
| Current liabilities total | 3.00 | 516.48 |
| Balance sheet total (liabilities) | 41.13 | 480.82 |
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.