Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -5.00 | -2.50 |
| EBIT | -5.00 | -2.50 |
| Other financial expenses | -0.18 | |
| Pre-tax profit | -5.00 | -2.68 |
| Net earnings | -5.00 | -2.68 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 40.00 | |
| Short term receivables total | 40.00 | |
| Cash and bank deposits | 39.82 | |
| Cash and cash equivalents | 39.82 | |
| Balance sheet total (assets) | 40.00 | 39.82 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -5.00 | |
| Profit of the financial year | -5.00 | -2.68 |
| Shareholders equity total | 35.00 | 32.32 |
| Non-current liabilities total | ||
| Current owed to participating | 2.50 | |
| Other non-interest bearing current liabilities | 5.00 | 5.00 |
| Current liabilities total | 5.00 | 7.50 |
| Balance sheet total (liabilities) | 40.00 | 39.82 |
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.