Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -5.38 | -5.75 |
| EBIT | -5.38 | -5.75 |
| Other financial income | 25.00 | -25.00 |
| Other financial expenses | 0.56 | -0.12 |
| Net income from associates (fin.) | -39.20 | |
| Pre-tax profit | 19.07 | -30.86 |
| Net earnings | 19.07 | -30.86 |
Assets (kDKK)
| 2020 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Non-current other receivables | 25.00 |
| Long term receivables total | 25.00 |
| Inventories total | |
| Short term receivables total | |
| Balance sheet total (assets) | 25.00 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -42.99 | -23.93 | -40.00 |
| Profit of the financial year | 19.07 | -30.86 | |
| Shareholders equity total | 16.07 | -14.79 | |
| Non-current liabilities total | |||
| Current owed to participating | 8.93 | 14.79 | |
| Current liabilities total | 8.93 | 14.79 | |
| Balance sheet total (liabilities) | 25.00 |
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.