Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -77.68 | -9.88 | -9.75 |
| EBIT | -77.68 | -9.88 | -9.75 |
| Other financial expenses | -0.63 | -1.74 | -4.16 |
| Pre-tax profit | -78.31 | -11.62 | -13.91 |
| Net earnings | -78.31 | -11.62 | -13.91 |
Assets (kDKK)
| Intangible assets total |
| Tangible assets total |
| Investments total |
| Long term receivables total |
| Inventories total |
| Short term receivables total |
| Balance sheet total (assets) |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -78.31 | -89.93 | |
| Profit of the financial year | -78.31 | -11.62 | -13.91 |
| Shareholders equity total | -38.31 | -49.93 | -63.84 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 26.29 | 40.02 | 55.93 |
| Other non-interest bearing current liabilities | 12.02 | 9.91 | 7.91 |
| Current liabilities total | 38.31 | 49.93 | 63.84 |
| Balance sheet total (liabilities) |
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.