Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -23.95 | -7.55 | -5.39 |
| EBIT | -23.95 | -7.55 | -5.39 |
| Other financial expenses | -0.13 | -0.37 | |
| Pre-tax profit | -24.08 | -7.92 | -5.39 |
| Net earnings | -24.08 | -7.92 | -5.39 |
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 | 16.75 | 8.82 | 3.43 |
| Cash and cash equivalents | 16.75 | 8.82 | 3.43 |
| Balance sheet total (assets) | 16.75 | 8.82 | 3.43 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -24.08 | -32.00 | |
| Profit of the financial year | -24.08 | -7.92 | -5.39 |
| Shareholders equity total | 15.92 | 8.00 | 2.61 |
| Non-current owed to group member | 0.83 | 0.83 | 0.83 |
| Non-current liabilities total | 0.83 | 0.83 | 0.83 |
| Current liabilities total | |||
| Balance sheet total (liabilities) | 16.75 | 8.82 | 3.43 |
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.