Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -52.98 | -18.68 | -8.30 | -11.23 |
| EBIT | -52.98 | -18.68 | -8.30 | -11.23 |
| Pre-tax profit | -52.98 | -18.68 | -8.30 | -11.23 |
| Net earnings | -52.98 | -18.68 | -8.30 | -11.23 |
Assets (kDKK)
| 2020 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 12.24 |
| Short term receivables total | 12.24 |
| Balance sheet total (assets) | 12.24 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -53.16 | -71.84 | -80.14 | |
| Profit of the financial year | -52.98 | -18.68 | -8.30 | -11.23 |
| Shareholders equity total | -12.98 | -31.84 | -40.14 | -51.38 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | -0.44 | |||
| Current trade creditors | 8.00 | 12.00 | 16.00 | |
| Current owed to group member | 25.66 | 21.27 | 25.57 | 27.65 |
| Other non-interest bearing current liabilities | 2.57 | 2.57 | 7.73 | |
| Current liabilities total | 25.21 | 31.84 | 40.14 | 51.38 |
| Balance sheet total (liabilities) | 12.24 |
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.