Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 431.46 | - 259.70 | -17.95 | -15.98 | -30.43 |
| Employee benefit expenses | - 850.50 | - 251.83 | |||
| EBIT | -1 281.96 | - 511.52 | -17.95 | -15.98 | -30.43 |
| Other financial expenses | -0.22 | -0.72 | -0.34 | -0.51 | |
| Pre-tax profit | -1 282.18 | - 512.24 | -17.95 | -16.32 | -30.94 |
| Net earnings | -1 282.18 | - 512.24 | -17.95 | -16.32 | -30.94 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 12.00 | ||||
| Investments total | 12.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 24.25 | ||||
| Prepayments and accrued income | 4.00 | 8.89 | |||
| Current other receivables | 87.19 | 36.27 | 2.90 | 3.51 | |
| Short term receivables total | 28.25 | 96.07 | 36.27 | 2.90 | 3.51 |
| Cash and bank deposits | 102.97 | 7.73 | 49.58 | 65.83 | 47.86 |
| Cash and cash equivalents | 102.97 | 7.73 | 49.58 | 65.83 | 47.86 |
| Balance sheet total (assets) | 143.22 | 103.80 | 85.85 | 68.73 | 51.37 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 1 317.24 | 562.25 | 50.00 | 32.05 | 15.73 |
| Profit of the financial year | -1 282.18 | - 512.24 | -17.95 | -16.32 | -30.94 |
| Shareholders equity total | 85.06 | 100.00 | 82.05 | 65.73 | 34.78 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 58.16 | 3.80 | 3.80 | 3.00 | 16.58 |
| Current liabilities total | 58.16 | 3.80 | 3.80 | 3.00 | 16.58 |
| Balance sheet total (liabilities) | 143.22 | 103.80 | 85.85 | 68.73 | 51.37 |
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.