Income statement (kDKK)
| 2018 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 3.80 | -18.28 | -25.00 | |
| EBIT | 3.80 | -18.28 | -25.00 | |
| Other financial expenses | -0.02 | -0.81 | ||
| Pre-tax profit | 3.80 | -18.31 | -25.00 | -0.81 |
| Income taxes | 0.55 | |||
| Net earnings | 3.80 | -17.76 | -25.00 | -0.81 |
Assets (kDKK)
| 2018 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.41 | ||
| Short term receivables total | 0.41 | ||
| Cash and bank deposits | 0.05 | 0.05 | |
| Cash and cash equivalents | 0.05 | 0.05 | |
| Balance sheet total (assets) | 0.41 | 0.05 | 0.05 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 2.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -52.79 | -40.00 | -40.00 | -57.76 | -82.76 |
| Profit of the financial year | 3.80 | -17.76 | -25.00 | -0.81 | |
| Shareholders equity total | -46.99 | -17.76 | -42.76 | -43.56 | |
| Non-current liabilities total | |||||
| Current trade creditors | 14.21 | 14.21 | 5.70 | ||
| Current owed to participating | 47.40 | 3.59 | 28.59 | ||
| Current owed to group member | 37.86 | ||||
| Current liabilities total | 47.40 | 17.80 | 42.80 | 43.56 | |
| Balance sheet total (liabilities) | 0.41 | 0.05 | 0.05 |
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.