Income statement (kDKK)
| 2019 | 2020 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -25.05 | 8.80 | -33.75 |
| EBIT | -25.05 | 8.80 | -33.75 |
| Pre-tax profit | -25.05 | 8.80 | -33.75 |
| Net earnings | -25.05 | 8.80 | -33.75 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 61.20 | 50.00 | 33.75 | |
| Short term receivables total | 61.20 | 50.00 | 33.75 | |
| Cash and bank deposits | 50.00 | |||
| Cash and cash equivalents | 50.00 | |||
| Balance sheet total (assets) | 50.00 | 61.20 | 50.00 | 33.75 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -25.05 | -16.25 | -16.25 | ||
| Profit of the financial year | -25.05 | 8.80 | -33.75 | ||
| Shareholders equity total | 50.00 | 24.95 | 33.75 | 33.75 | |
| Non-current liabilities total | |||||
| Current owed to group member | 25.00 | ||||
| Other non-interest bearing current liabilities | 11.25 | 16.25 | |||
| Current liabilities total | 36.25 | 16.25 | |||
| Balance sheet total (liabilities) | 50.00 | 61.20 | 50.00 | 33.75 |
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.