Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 181.38 | - 188.31 |
| Employee benefit expenses | - 283.66 | - 368.57 |
| EBIT | - 102.28 | - 556.87 |
| Pre-tax profit | - 102.28 | - 556.87 |
| Net earnings | - 102.28 | - 556.87 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 8.01 | 33.17 |
| Short term receivables total | 8.01 | 33.17 |
| Cash and bank deposits | 60.36 | 24.37 |
| Cash and cash equivalents | 60.36 | 24.37 |
| Balance sheet total (assets) | 68.38 | 57.54 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -89.26 | |
| Profit of the financial year | - 102.28 | - 556.87 |
| Shareholders equity total | -62.28 | - 606.13 |
| Non-current advances received | 555.61 | |
| Non-current liabilities total | 555.61 | |
| Current trade creditors | 16.96 | 15.77 |
| Current owed to participating | 69.29 | 69.69 |
| Other non-interest bearing current liabilities | 44.41 | 22.61 |
| Current liabilities total | 130.66 | 108.06 |
| Balance sheet total (liabilities) | 68.38 | 57.54 |
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.