Income statement (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -98.40 | -1 134.56 | -49.40 |
| EBIT | -98.40 | -1 134.56 | -49.40 |
| Other financial expenses | -0.95 | -1.37 | -0.59 |
| Pre-tax profit | -99.35 | -1 135.93 | -49.99 |
| Net earnings | -99.35 | -1 135.93 | -49.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 8.60 | ||
| Short term receivables total | 8.60 | ||
| Cash and bank deposits | 105.41 | 173.65 | 123.66 |
| Cash and cash equivalents | 105.41 | 173.65 | 123.66 |
| Balance sheet total (assets) | 114.01 | 173.65 | 123.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -99.35 | 100.40 | |
| Profit of the financial year | -99.35 | -1 135.93 | -49.99 |
| Shareholders equity total | -49.35 | -1 185.28 | 100.41 |
| Non-current liabilities total | |||
| Current trade creditors | 41.95 | ||
| Current owed to participating | 121.41 | 1 335.68 | |
| Other non-interest bearing current liabilities | 23.25 | 23.25 | |
| Current liabilities total | 163.36 | 1 358.93 | 23.25 |
| Balance sheet total (liabilities) | 114.01 | 173.65 | 123.66 |
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.