Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 68.03 | 24.13 |
| Employee benefit expenses | - 110.78 | |
| EBIT | -42.75 | 24.13 |
| Other financial expenses | -1.98 | -1.40 |
| Pre-tax profit | -44.73 | 22.73 |
| Net earnings | -44.73 | 22.73 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 11.83 | |
| Short term receivables total | 11.83 | |
| Cash and bank deposits | 19.25 | 8.18 |
| Cash and cash equivalents | 19.25 | 8.18 |
| Balance sheet total (assets) | 19.25 | 20.01 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -44.73 | |
| Profit of the financial year | -44.73 | 22.73 |
| Shareholders equity total | -4.73 | 18.00 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 23.98 | 2.02 |
| Current liabilities total | 23.98 | 2.02 |
| Balance sheet total (liabilities) | 19.25 | 20.01 |
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.