Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 093.00 | 1 569.53 | -9.36 |
| Employee benefit expenses | -1 179.00 | -1 493.42 | -73.71 |
| Total depreciation | -22.00 | -22.01 | |
| EBIT | - 108.00 | 54.10 | -9.36 |
| Other financial expenses | -0.41 | ||
| Pre-tax profit | - 108.00 | 53.69 | -9.36 |
| Net earnings | - 108.00 | 53.69 | -9.36 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 88.00 | 66.02 | ||
| Tangible assets total | 88.00 | 66.02 | ||
| Other receivables | 44.01 | |||
| Investments total | 44.01 | |||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 411.00 | 40.00 | 40.00 | |
| Short term receivables total | 411.00 | 40.00 | 40.00 | |
| Cash and bank deposits | 77.00 | 0.32 | ||
| Cash and cash equivalents | 77.00 | 0.32 | ||
| Balance sheet total (assets) | 165.00 | 477.02 | 84.33 | 40.00 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 93.69 | 40.00 |
| Profit of the financial year | - 108.00 | 53.69 | -9.36 | |
| Shareholders equity total | -68.00 | 93.69 | 84.33 | 40.00 |
| Non-current liabilities total | ||||
| Current trade creditors | 12.36 | |||
| Current owed to participating | 15.00 | |||
| Other non-interest bearing current liabilities | 233.00 | 355.96 | ||
| Current liabilities total | 233.00 | 383.33 | ||
| Balance sheet total (liabilities) | 165.00 | 477.02 | 84.33 | 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.