Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | |||
| EBIT | |||
| Other financial income | 11.30 | 11.21 | |
| Other financial expenses | -50.29 | -44.71 | -3.14 |
| Pre-tax profit | -38.99 | -33.50 | -3.14 |
| Net earnings | -38.99 | -33.50 | -3.14 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 2.38 | ||
| Intangible assets total | 2.38 | ||
| Machinery and equipment | 90.00 | 7.05 | 6.00 |
| Tangible assets total | 90.00 | 7.05 | 6.00 |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 67.50 | 60.20 | 55.26 |
| Inventories total | 67.50 | 60.20 | 55.26 |
| Short term receivables total | |||
| Cash and bank deposits | 12.00 | 15.00 | 9.00 |
| Cash and cash equivalents | 12.00 | 15.00 | 9.00 |
| Balance sheet total (assets) | 171.88 | 82.25 | 70.26 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | |
| Shares repurchased | -33.50 | -3.14 | |
| Other reserves | 12.00 | 15.00 | 9.00 |
| Retained earnings | 198.87 | 33.50 | 3.14 |
| Profit of the financial year | -38.99 | -33.50 | -3.14 |
| Shareholders equity total | 171.88 | 21.50 | 45.86 |
| Non-current liabilities total | |||
| Current owed to participating | 60.75 | 24.40 | |
| Current liabilities total | 60.75 | 24.40 | |
| Balance sheet total (liabilities) | 171.88 | 82.25 | 70.26 |
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.