Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -19.07 | 154.96 | -17.38 |
| EBIT | -19.07 | 154.96 | -17.38 |
| Other financial expenses | -45.09 | -37.45 | -0.63 |
| Pre-tax profit | -64.16 | 117.51 | -18.00 |
| Income taxes | 14.10 | -25.83 | 4.00 |
| Net earnings | -50.06 | 91.69 | -14.00 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 2 959.64 | ||
| Inventories total | 2 959.64 | ||
| Current deferred tax assets | 14.10 | 8.27 | 4.00 |
| Short term receivables total | 14.10 | 8.27 | 4.00 |
| Cash and bank deposits | 44.02 | 188.22 | 76.13 |
| Cash and cash equivalents | 44.02 | 188.22 | 76.13 |
| Balance sheet total (assets) | 3 017.76 | 196.50 | 80.13 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -50.06 | 41.63 | |
| Profit of the financial year | -50.06 | 91.69 | -14.00 |
| Shareholders equity total | -10.06 | 81.63 | 67.63 |
| Non-current owed to group member | 2 997.51 | 102.37 | |
| Non-current liabilities total | 2 997.51 | 102.37 | |
| Current trade creditors | 17.81 | ||
| Other non-interest bearing current liabilities | 12.50 | 12.50 | 12.50 |
| Current liabilities total | 30.31 | 12.50 | 12.50 |
| Balance sheet total (liabilities) | 3 017.76 | 196.50 | 80.13 |
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.