Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -8.29 | -4.38 |
| EBIT | -8.29 | -4.38 |
| Other financial expenses | -0.25 | -0.25 |
| Pre-tax profit | -8.54 | -4.62 |
| Income taxes | 1.38 | 1.02 |
| Net earnings | -7.17 | -3.60 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 1.38 | |
| Current deferred tax assets | 1.38 | 1.02 |
| Short term receivables total | 1.38 | 2.39 |
| Cash and bank deposits | 34.96 | 30.34 |
| Cash and cash equivalents | 34.96 | 30.34 |
| Balance sheet total (assets) | 36.33 | 32.73 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -7.17 | |
| Profit of the financial year | -7.17 | -3.60 |
| Shareholders equity total | 32.83 | 29.23 |
| Non-current liabilities total | ||
| Current trade creditors | 3.50 | 3.50 |
| Current liabilities total | 3.50 | 3.50 |
| Balance sheet total (liabilities) | 36.33 | 32.73 |
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.