Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 15.65 | - 200.98 | |||
| Other operating expenses | -6.99 | -94.16 | -5.98 | ||
| EBIT | 15.65 | - 200.98 | -6.99 | -94.16 | -5.98 |
| Other financial expenses | -0.01 | -0.02 | -3.45 | ||
| Pre-tax profit | 15.65 | - 201.01 | -6.99 | -97.61 | -5.98 |
| Net earnings | 15.65 | - 201.01 | -6.99 | -97.61 | -5.98 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 50.00 | 62.50 | 62.50 |
| Current other receivables | 16.22 | ||
| Short term receivables total | 50.00 | 78.72 | 62.50 |
| Cash and bank deposits | 0.14 | 0.51 | |
| Cash and cash equivalents | 0.14 | 0.51 | |
| Balance sheet total (assets) | 50.13 | 79.23 | 62.50 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | - 477.39 | - 461.74 | - 673.10 | - 680.09 | - 777.70 |
| Profit of the financial year | 15.65 | - 201.01 | -6.99 | -97.61 | -5.98 |
| Shareholders equity total | - 261.74 | - 462.75 | - 480.08 | - 577.70 | - 583.67 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.61 | ||||
| Other non-interest bearing current liabilities | 311.87 | 541.98 | 541.98 | 577.70 | 583.67 |
| Current liabilities total | 311.87 | 541.98 | 542.59 | 577.70 | 583.67 |
| Balance sheet total (liabilities) | 50.13 | 79.23 | 62.50 |
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.