Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | -39.41 |
| Total depreciation | -4.27 |
| EBIT | -43.68 |
| Other financial expenses | -10.07 |
| Pre-tax profit | -53.75 |
| Net earnings | -53.75 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 38.43 |
| Tangible assets total | 38.43 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Short term receivables total | |
| Cash and bank deposits | 4.13 |
| Cash and cash equivalents | 4.13 |
| Balance sheet total (assets) | 42.56 |
Equity and liabilities (kDKK)
| 2021 | |
|---|---|
| Share capital | 40.00 |
| Retained earnings | -0.00 |
| Profit of the financial year | -53.75 |
| Shareholders equity total | -13.75 |
| Non-current liabilities total | |
| Current trade creditors | 13.00 |
| Current owed to group member | 39.61 |
| Other non-interest bearing current liabilities | 3.70 |
| Current liabilities total | 56.31 |
| Balance sheet total (liabilities) | 42.56 |
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.