Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -54.05 | -8.00 | -6.00 |
| EBIT | -54.05 | -8.00 | -6.00 |
| Other financial expenses | -5.11 | -0.03 | |
| Pre-tax profit | -54.05 | -13.11 | -6.04 |
| Net earnings | -54.05 | -13.11 | -6.04 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 14.43 | 16.43 | 14.43 |
| Short term receivables total | 14.43 | 16.43 | 14.43 |
| Balance sheet total (assets) | 14.43 | 16.43 | 14.43 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -54.05 | -67.16 | |
| Profit of the financial year | -54.05 | -13.11 | -6.04 |
| Shareholders equity total | -14.04 | -27.16 | -33.19 |
| Non-current liabilities total | |||
| Current trade creditors | 21.06 | 10.00 | 10.00 |
| Other non-interest bearing current liabilities | 7.42 | 33.59 | 37.63 |
| Current liabilities total | 28.48 | 43.59 | 47.63 |
| Balance sheet total (liabilities) | 14.43 | 16.43 | 14.43 |
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.