Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 52.39 | |
| External services | - 141.74 | -28.30 |
| Gross profit | -89.35 | -28.30 |
| EBIT | -89.35 | -28.30 |
| Pre-tax profit | -89.35 | -28.30 |
| Net earnings | -89.35 | -28.30 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 2.27 | 1.42 |
| Short term receivables total | 2.27 | 1.42 |
| Cash and bank deposits | 16.80 | 1.55 |
| Cash and cash equivalents | 16.80 | 1.55 |
| Balance sheet total (assets) | 19.08 | 2.97 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 39.97 | 40.00 |
| Other reserves | 3.68 | |
| Retained earnings | -89.36 | |
| Profit of the financial year | -89.35 | -28.30 |
| Shareholders equity total | -49.38 | -73.97 |
| Non-current liabilities total | ||
| Current trade creditors | 4.29 | |
| Current owed to group member | 51.07 | 76.94 |
| Other non-interest bearing current liabilities | 13.10 | |
| Current liabilities total | 68.46 | 76.94 |
| Balance sheet total (liabilities) | 19.08 | 2.97 |
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.