Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -50.66 | 5.49 | -3.50 | -3.50 |
| EBIT | -50.66 | 5.49 | -3.50 | -3.50 |
| Other financial income | 1.93 | |||
| Other financial expenses | -1.77 | -0.16 | ||
| Pre-tax profit | -50.49 | 5.49 | -3.50 | -3.66 |
| Income taxes | 10.63 | -1.21 | -8.38 | 0.81 |
| Net earnings | -39.87 | 4.29 | -11.88 | -2.85 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-curr. owed by group member comp. | 39.64 | 1.04 | 1.04 |
| Long term receivables total | 39.64 | 1.04 | 1.04 |
| Inventories total | |||
| Current deferred tax assets | 10.63 | 8.38 | |
| Short term receivables total | 10.63 | 8.38 | |
| Balance sheet total (assets) | 50.27 | 9.42 | 1.04 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -39.87 | -35.58 | -47.46 | |
| Profit of the financial year | -39.87 | 4.29 | -11.88 | -2.85 |
| Shareholders equity total | 0.13 | 4.42 | -7.46 | -10.31 |
| Non-current liabilities total | ||||
| Current owed to group member | 4.56 | |||
| Other non-interest bearing current liabilities | 50.13 | 5.00 | 8.50 | 5.75 |
| Current liabilities total | 50.13 | 5.00 | 8.50 | 10.31 |
| Balance sheet total (liabilities) | 50.27 | 9.42 | 1.04 |
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.