Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -61.30 | -8.35 | -25.23 |
| EBIT | -61.30 | -8.35 | -25.23 |
| Other financial income | 0.10 | 2.73 | |
| Other financial expenses | -0.09 | -0.73 | -0.02 |
| Pre-tax profit | -61.39 | -8.98 | -22.51 |
| Income taxes | 13.51 | 1.98 | 4.95 |
| Net earnings | -47.88 | -7.01 | -17.56 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current deferred tax assets | 13.51 | 2.00 | 4.95 |
| Short term receivables total | 13.51 | 2.00 | 4.95 |
| Cash and bank deposits | 33.61 | 130.61 | 210.09 |
| Cash and cash equivalents | 33.61 | 130.61 | 210.09 |
| Balance sheet total (assets) | 47.11 | 132.61 | 215.05 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 52.12 | 145.11 | |
| Profit of the financial year | -47.88 | -7.01 | -17.56 |
| Shareholders equity total | -7.88 | 85.11 | 167.55 |
| Non-current liabilities total | |||
| Current trade creditors | 55.00 | 47.50 | 47.50 |
| Current liabilities total | 55.00 | 47.50 | 47.50 |
| Balance sheet total (liabilities) | 47.11 | 132.61 | 215.05 |
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.