Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -70.20 | 79.84 | 129.78 |
| Social security expenses | -6.16 | ||
| Other operating expenses | -24.30 | -30.21 | |
| EBIT | -70.20 | 49.37 | 99.57 |
| Other financial expenses | -0.13 | -0.23 | -0.26 |
| Pre-tax profit | -70.33 | 49.14 | 99.31 |
| Net earnings | -70.33 | 49.14 | 99.31 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 12.75 | ||
| Short term receivables total | 12.75 | ||
| Cash and bank deposits | 6.92 | 33.00 | 137.72 |
| Cash and cash equivalents | 6.92 | 33.00 | 137.72 |
| Balance sheet total (assets) | 19.67 | 33.00 | 137.72 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -70.33 | -21.19 | |
| Profit of the financial year | -70.33 | 49.14 | 99.31 |
| Shareholders equity total | -30.33 | 18.81 | 118.12 |
| Non-current accruals and deferred income | 10.00 | ||
| Non-current liabilities total | 10.00 | ||
| Current owed to participating | 40.00 | ||
| Other non-interest bearing current liabilities | 10.00 | 4.19 | 19.60 |
| Current liabilities total | 50.00 | 4.19 | 19.60 |
| Balance sheet total (liabilities) | 19.67 | 33.00 | 137.72 |
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.