Design by AMH ApS
CVR number: 42151599
Brombærhegnet 37, 8700 Horsens
designbyamh@hotmail.com
tel: 27152353
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 0.21 | 0.09 | 19.99 |
| Costs of manufacturing | -0.15 | -0.05 | -33.90 |
| Gross profit | 0.05 | 0.04 | -13.92 |
| Other operating expenses | -0.03 | -0.02 | -10.37 |
| EBIT | 0.03 | 0.02 | -24.28 |
| Pre-tax profit | 0.03 | 0.02 | -24.28 |
| Income taxes | -0.01 | -0.01 | -0.61 |
| Net earnings | 0.02 | 0.02 | -24.89 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 0.05 | 0.02 | |
| Inventories total | 0.05 | 0.02 | |
| Current other receivables | 0.01 | 0.00 | 2.97 |
| Current deferred tax assets | 2.00 | ||
| Short term receivables total | 0.01 | 0.00 | 4.97 |
| Cash and bank deposits | 0.03 | 0.06 | 24.49 |
| Cash and cash equivalents | 0.03 | 0.06 | 24.49 |
| Balance sheet total (assets) | 0.08 | 0.08 | 29.46 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 0.04 | 0.04 | 40.00 |
| Shares repurchased | 0.02 | 0.02 | |
| Retained earnings | -0.02 | -0.01 | 5.81 |
| Profit of the financial year | 0.02 | 0.02 | -24.89 |
| Shareholders equity total | 0.06 | 0.06 | 20.92 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 0.01 | 0.01 | |
| Other non-interest bearing current liabilities | 0.01 | 0.01 | 8.54 |
| Current liabilities total | 0.02 | 0.02 | 8.54 |
| Balance sheet total (liabilities) | 0.08 | 0.08 | 29.46 |
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.