Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -22.70 | -17.77 | -1.03 |
| EBIT | -22.70 | -17.77 | -1.03 |
| Other financial income | 0.01 | ||
| Other financial expenses | -0.31 | -0.14 | |
| Pre-tax profit | -23.02 | -17.91 | -1.01 |
| Net earnings | -23.02 | -17.91 | -1.01 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.56 | 2.44 | 0.27 |
| Short term receivables total | 0.56 | 2.44 | 0.27 |
| Cash and bank deposits | 21.43 | 2.09 | 28.24 |
| Cash and cash equivalents | 21.43 | 2.09 | 28.24 |
| Balance sheet total (assets) | 21.98 | 4.53 | 28.51 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -23.02 | -40.92 | |
| Profit of the financial year | -23.02 | -17.91 | -1.01 |
| Shareholders equity total | 16.98 | -0.92 | -1.94 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 5.00 | 5.45 | 30.45 |
| Current liabilities total | 5.00 | 5.45 | 30.45 |
| Balance sheet total (liabilities) | 21.98 | 4.53 | 28.51 |
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.