Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 45.85 | ||
| Gross profit | 45.85 | ||
| EBIT | 45.85 | ||
| Other financial income | 0.23 | ||
| Other financial expenses | -0.37 | ||
| Pre-tax profit | 45.85 | -0.37 | 0.23 |
| Income taxes | -15.50 | ||
| Net earnings | 30.35 | -0.37 | 0.23 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 70.35 | 69.98 | 63.69 |
| Cash and cash equivalents | 70.35 | 69.98 | 63.69 |
| Balance sheet total (assets) | 70.35 | 69.98 | 63.69 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 30.35 | 23.45 | |
| Profit of the financial year | 30.35 | -0.37 | 0.23 |
| Shareholders equity total | 70.35 | 69.98 | 63.69 |
| Non-current liabilities total | |||
| Current liabilities total | |||
| Balance sheet total (liabilities) | 70.35 | 69.98 | 63.69 |
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.