Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -13.52 | -18.62 | -11.72 |
| EBIT | -13.52 | -18.62 | -11.72 |
| Other financial expenses | -0.11 | -0.15 | |
| Pre-tax profit | -13.63 | -18.76 | -11.72 |
| Net earnings | -13.63 | -18.76 | -11.72 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 32.37 | 13.61 | 1.89 |
| Cash and cash equivalents | 32.37 | 13.61 | 1.89 |
| Balance sheet total (assets) | 32.37 | 13.61 | 1.89 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -13.63 | -32.39 | |
| Profit of the financial year | -13.63 | -18.76 | -11.72 |
| Shareholders equity total | 26.37 | 7.61 | -4.11 |
| Non-current liabilities total | |||
| Current trade creditors | 6.00 | 6.00 | |
| Other non-interest bearing current liabilities | 6.00 | ||
| Current liabilities total | 6.00 | 6.00 | 6.00 |
| Balance sheet total (liabilities) | 32.37 | 13.61 | 1.89 |
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.