Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -11.92 | -25.00 |
| EBIT | -11.92 | -25.00 |
| Other financial expenses | -0.28 | -0.21 |
| Pre-tax profit | -12.19 | -25.21 |
| Net earnings | -12.19 | -25.21 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 2.50 | ||
| Short term receivables total | 2.50 | ||
| Cash and bank deposits | 27.80 | 2.59 | 0.09 |
| Cash and cash equivalents | 27.80 | 2.59 | 0.09 |
| Balance sheet total (assets) | 27.80 | 2.59 | 2.59 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -12.20 | -37.41 | |
| Profit of the financial year | -12.19 | -25.21 | |
| Shareholders equity total | 27.80 | 2.59 | 2.59 |
| Non-current liabilities total | |||
| Current liabilities total | |||
| Balance sheet total (liabilities) | 27.80 | 2.59 | 2.59 |
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.