Income statement (kDKK)
| 2020 | 2021 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -8.71 | -6.00 | -0.27 |
| EBIT | -8.71 | -6.00 | -0.27 |
| Other financial income | 0.52 | 1.46 | 0.03 |
| Other financial expenses | -0.01 | -0.03 | |
| Pre-tax profit | -8.20 | -4.54 | -0.27 |
| Net earnings | -8.20 | -4.54 | -0.27 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 37.52 | 32.98 | 32.98 | 32.99 |
| Short term receivables total | 37.52 | 32.98 | 32.98 | 32.99 |
| Cash and bank deposits | 0.27 | 0.27 | 0.27 | |
| Cash and cash equivalents | 0.27 | 0.27 | 0.27 | |
| Balance sheet total (assets) | 37.80 | 33.26 | 33.26 | 32.99 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -8.20 | -12.74 | -12.74 | |
| Profit of the financial year | -8.20 | -4.54 | -0.27 | |
| Shareholders equity total | 31.80 | 27.26 | 27.26 | 26.99 |
| Non-current liabilities total | ||||
| Current trade creditors | 6.00 | 6.00 | 6.00 | 6.00 |
| Current liabilities total | 6.00 | 6.00 | 6.00 | 6.00 |
| Balance sheet total (liabilities) | 37.80 | 33.26 | 33.26 | 32.99 |
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.