Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 3.28 | -49.80 | -4.12 |
| Other operating expenses | -3.25 | -9.01 | |
| EBIT | 0.03 | -58.81 | -4.12 |
| Other financial income | 0.00 | ||
| Other financial expenses | -0.03 | -0.04 | |
| Pre-tax profit | -58.84 | -4.12 | |
| Net earnings | -58.84 | -4.12 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 40.00 | 38.16 | 38.16 |
| Short term receivables total | 40.00 | 38.16 | 38.16 |
| Cash and bank deposits | 6.70 | 8.94 | 5.35 |
| Cash and cash equivalents | 6.70 | 8.94 | 5.35 |
| Balance sheet total (assets) | 46.70 | 47.10 | 43.51 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Other restricted equity | 65.31 | 65.31 | |
| Retained earnings | -58.22 | ||
| Profit of the financial year | -58.84 | -4.12 | |
| Shareholders equity total | 40.00 | 46.47 | 42.98 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 6.70 | 0.63 | 0.53 |
| Current liabilities total | 6.70 | 0.63 | 0.53 |
| Balance sheet total (liabilities) | 46.70 | 47.10 | 43.51 |
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.