Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 91.94 | -66.98 |
| EBIT | 91.94 | -66.98 |
| Other financial expenses | -1.41 | -0.26 |
| Pre-tax profit | 90.53 | -67.23 |
| Income taxes | -19.91 | |
| Net earnings | 70.62 | -67.23 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 111.28 | 17.14 |
| Short term receivables total | 111.28 | 17.14 |
| Cash and bank deposits | 106.75 | 31.18 |
| Cash and cash equivalents | 106.75 | 31.18 |
| Balance sheet total (assets) | 218.03 | 48.32 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 80.00 | 19.02 |
| Profit of the financial year | 70.62 | -67.23 |
| Shareholders equity total | 190.62 | -8.21 |
| Non-current liabilities total | ||
| Current trade creditors | 7.50 | 36.62 |
| Short-term deferred tax liabilities | 19.91 | 19.91 |
| Current liabilities total | 27.41 | 56.53 |
| Balance sheet total (liabilities) | 218.03 | 48.32 |
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.