Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -6.84 | -39.38 | -7.98 |
| EBIT | -6.84 | -39.38 | -7.98 |
| Other financial expenses | -0.09 | -0.27 | -0.10 |
| Pre-tax profit | -6.93 | -39.65 | -8.08 |
| Net earnings | -6.93 | -39.65 | -8.08 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 5.00 | 5.00 | |
| Short term receivables total | 5.00 | 5.00 | |
| Cash and bank deposits | 35.57 | ||
| Cash and cash equivalents | 35.57 | ||
| Balance sheet total (assets) | 35.57 | 5.00 | 5.00 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -6.93 | -46.58 | |
| Profit of the financial year | -6.93 | -39.65 | -8.08 |
| Shareholders equity total | 33.07 | -6.58 | -14.66 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 0.12 | 0.30 | |
| Current trade creditors | 2.50 | 11.46 | 5.00 |
| Other non-interest bearing current liabilities | 14.36 | ||
| Current liabilities total | 2.50 | 11.58 | 19.66 |
| Balance sheet total (liabilities) | 35.57 | 5.00 | 5.00 |
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.