Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -65.00 | -34.74 |
| EBIT | -65.00 | -34.74 |
| Other financial expenses | -7.00 | -6.43 |
| Pre-tax profit | -72.00 | -41.17 |
| Net earnings | -72.00 | -41.17 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 16.00 | 7.15 |
| Short term receivables total | 16.00 | 7.15 |
| Cash and bank deposits | 78.00 | 56.22 |
| Cash and cash equivalents | 78.00 | 56.22 |
| Balance sheet total (assets) | 94.00 | 63.38 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -71.72 | |
| Profit of the financial year | -72.00 | -41.17 |
| Shareholders equity total | -32.00 | -72.89 |
| Non-current liabilities total | ||
| Current trade creditors | 5.00 | 10.00 |
| Current owed to participating | 121.00 | 126.26 |
| Current liabilities total | 126.00 | 136.26 |
| Balance sheet total (liabilities) | 94.00 | 63.38 |
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.