Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -51.74 | -5.98 |
| EBIT | -51.74 | -5.98 |
| Other financial expenses | -0.18 | |
| Pre-tax profit | -51.93 | -5.98 |
| Net earnings | -51.93 | -5.98 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 1.20 | 1.25 |
| Short term receivables total | 1.20 | 1.25 |
| Cash and bank deposits | 1.01 | 1.24 |
| Cash and cash equivalents | 1.01 | 1.24 |
| Balance sheet total (assets) | 2.21 | 2.49 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -51.93 | |
| Profit of the financial year | -51.93 | -5.98 |
| Shareholders equity total | -11.93 | -17.90 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 0.97 | 0.97 |
| Other non-interest bearing current liabilities | 13.16 | 19.41 |
| Current liabilities total | 14.14 | 20.39 |
| Balance sheet total (liabilities) | 2.21 | 2.49 |
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.