Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | -81.35 |
| Employee benefit expenses | - 243.51 |
| Total depreciation | -63.92 |
| EBIT | - 388.78 |
| Other financial expenses | -6.79 |
| Pre-tax profit | - 395.56 |
| Net earnings | - 395.56 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 255.69 |
| Tangible assets total | 255.69 |
| Other receivables | 150.00 |
| Investments total | 150.00 |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 37.49 |
| Short term receivables total | 37.49 |
| Cash and bank deposits | 92.02 |
| Cash and cash equivalents | 92.02 |
| Balance sheet total (assets) | 535.20 |
Equity and liabilities (kDKK)
| 2021 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | - 395.56 |
| Shareholders equity total | - 355.56 |
| Non-current liabilities total | |
| Current trade creditors | 372.74 |
| Current owed to participating | 388.81 |
| Other non-interest bearing current liabilities | 129.21 |
| Current liabilities total | 890.76 |
| Balance sheet total (liabilities) | 535.20 |
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.