Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -2.00 | -2.00 |
| Employee benefit expenses | -54.26 | -24.32 |
| EBIT | -56.26 | -26.32 |
| Other financial expenses | -4.95 | |
| Pre-tax profit | -56.26 | -31.26 |
| Net earnings | -56.26 | -31.26 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 40.00 | 40.00 |
| Short term receivables total | 40.00 | 40.00 |
| Balance sheet total (assets) | 40.00 | 40.00 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -56.26 | |
| Profit of the financial year | -56.26 | -31.26 |
| Shareholders equity total | -16.26 | -47.52 |
| Non-current liabilities total | ||
| Current trade creditors | 2.00 | 2.00 |
| Current owed to participating | 36.49 | 54.65 |
| Other non-interest bearing current liabilities | 17.76 | 30.87 |
| Current liabilities total | 56.26 | 87.52 |
| Balance sheet total (liabilities) | 40.00 | 40.00 |
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.