Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -28.44 | ||
| EBIT | -28.44 | ||
| Pre-tax profit | -28.44 | -80.88 | - 113.46 |
| Net earnings | -28.44 | -80.88 | - 113.46 |
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 | 25.31 | 25.31 | 23.32 |
| Cash and cash equivalents | 25.31 | 25.31 | 23.32 |
| Balance sheet total (assets) | 25.31 | 25.31 | 23.32 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -0.00 | -28.44 | - 109.32 |
| Profit of the financial year | -28.44 | -80.88 | - 113.46 |
| Shareholders equity total | 11.56 | -69.32 | - 182.77 |
| Non-current liabilities total | |||
| Current trade creditors | 13.75 | 16.62 | 46.09 |
| Current owed to group member | 78.01 | 160.00 | |
| Current liabilities total | 13.75 | 94.63 | 206.09 |
| Balance sheet total (liabilities) | 25.31 | 25.31 | 23.32 |
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.