Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -1.66 | 4.77 | -0.31 | |
| Employee benefit expenses | -4.80 | |||
| EBIT | -20.22 | -1.66 | 4.77 | -5.11 |
| Other financial income | 0.01 | |||
| Other financial expenses | -1.05 | -0.13 | -0.07 | -0.81 |
| Pre-tax profit | -21.27 | -1.79 | 4.70 | -5.91 |
| Net earnings | -21.27 | -1.79 | 4.70 | -5.91 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 1.30 | 0.36 | 2.04 | 19.54 |
| Short term receivables total | 1.30 | 0.36 | 2.04 | 19.54 |
| Cash and bank deposits | 17.43 | 16.57 | 24.39 | 4.90 |
| Cash and cash equivalents | 17.43 | 16.57 | 24.39 | 4.90 |
| Balance sheet total (assets) | 18.73 | 16.94 | 26.43 | 24.44 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -21.27 | -23.06 | -18.36 | |
| Profit of the financial year | -21.27 | -1.79 | 4.70 | -5.91 |
| Shareholders equity total | 18.73 | 16.94 | 21.64 | 15.73 |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 4.79 | 8.71 | ||
| Current liabilities total | 4.79 | 8.71 | ||
| Balance sheet total (liabilities) | 18.73 | 16.94 | 26.43 | 24.44 |
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.