Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -26.62 | -18.89 |
| EBIT | -26.62 | -18.89 |
| Other financial expenses | -0.01 | -0.01 |
| Pre-tax profit | -26.63 | -18.90 |
| Net earnings | -26.63 | -18.90 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 10.25 | 8.54 | |
| Short term receivables total | 10.25 | 8.54 | |
| Cash and bank deposits | 50.00 | 48.65 | 22.26 |
| Cash and cash equivalents | 50.00 | 48.65 | 22.26 |
| Balance sheet total (assets) | 50.00 | 58.91 | 30.79 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -26.63 | ||
| Profit of the financial year | -26.63 | -18.90 | |
| Shareholders equity total | 50.00 | 23.37 | 4.47 |
| Non-current liabilities total | |||
| Current trade creditors | 35.54 | 26.33 | |
| Current liabilities total | 35.54 | 26.33 | |
| Balance sheet total (liabilities) | 50.00 | 58.91 | 30.79 |
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.