Income statement (kDKK)
| 2021 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 74.24 | |
| External services | -17.79 | -59.11 |
| Gross profit | 56.45 | -59.11 |
| EBIT | 56.45 | -59.11 |
| Other financial expenses | -7.05 | |
| Pre-tax profit | 56.45 | -66.16 |
| Income taxes | -12.42 | |
| Net earnings | 44.03 | -66.16 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 73.26 | 73.26 | 1.10 | 1.10 | |
| Short term receivables total | 73.26 | 73.26 | 1.10 | 1.10 | |
| Cash and bank deposits | 0.00 | ||||
| Cash and cash equivalents | 0.00 | ||||
| Balance sheet total (assets) | 0.00 | 73.26 | 73.26 | 1.10 | 1.10 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 4.03 | 4.03 | -62.13 | ||
| Profit of the financial year | 44.03 | -66.16 | |||
| Shareholders equity total | 0.00 | 44.03 | 44.03 | -22.13 | -22.13 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 29.23 | 29.23 | 23.23 | 23.23 | |
| Current liabilities total | 29.23 | 29.23 | 23.23 | 23.23 | |
| Balance sheet total (liabilities) | 0.00 | 73.26 | 73.26 | 1.10 | 1.10 |
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.