Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 41.09 | 0.98 |
| Employee benefit expenses | -35.47 | -18.56 |
| EBIT | 5.62 | -17.58 |
| Other financial expenses | -0.40 | -0.33 |
| Pre-tax profit | 5.22 | -17.91 |
| Income taxes | -1.32 | |
| Net earnings | 3.90 | -17.91 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 1.07 | |
| Short term receivables total | 1.07 | |
| Cash and bank deposits | 48.11 | 25.00 |
| Cash and cash equivalents | 48.11 | 25.00 |
| Balance sheet total (assets) | 48.11 | 26.07 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 3.90 | |
| Profit of the financial year | 3.90 | -17.91 |
| Shareholders equity total | 43.90 | 25.99 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 1.32 | |
| Other non-interest bearing current liabilities | 2.90 | 0.09 |
| Current liabilities total | 4.22 | 0.09 |
| Balance sheet total (liabilities) | 48.11 | 26.07 |
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.