Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -94.42 | -63.81 |
| EBIT | -94.42 | -63.81 |
| Other financial expenses | -0.07 | -0.02 |
| Pre-tax profit | -94.49 | -63.84 |
| Net earnings | -94.49 | -63.84 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 1.08 | |
| Current other receivables | 3.84 | 2.05 |
| Short term receivables total | 3.84 | 3.13 |
| Cash and bank deposits | 10.80 | 3.87 |
| Cash and cash equivalents | 10.80 | 3.87 |
| Balance sheet total (assets) | 14.63 | 7.00 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -94.49 | |
| Profit of the financial year | -94.49 | -63.84 |
| Shareholders equity total | -54.49 | - 118.33 |
| Non-current liabilities total | ||
| Current trade creditors | 0.75 | 2.20 |
| Current owed to participating | 68.38 | 123.12 |
| Current liabilities total | 69.13 | 125.32 |
| Balance sheet total (liabilities) | 14.63 | 7.00 |
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.