Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 0.72 | 0.29 |
| EBIT | 0.72 | 0.29 |
| Other financial expenses | -0.69 | -0.26 |
| Pre-tax profit | 0.03 | 0.03 |
| Net earnings | 0.03 | 0.03 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 50.99 | 50.99 |
| Short term receivables total | 50.99 | 50.99 |
| Cash and bank deposits | 61.04 | |
| Cash and cash equivalents | 61.04 | |
| Balance sheet total (assets) | 112.03 | 50.99 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 0.03 | |
| Profit of the financial year | 0.03 | 0.03 |
| Shareholders equity total | 40.03 | 40.06 |
| Non-current liabilities total | ||
| Current trade creditors | 12.00 | 9.20 |
| Current owed to participating | 50.00 | 1.73 |
| Other non-interest bearing current liabilities | 10.00 | |
| Current liabilities total | 72.00 | 10.93 |
| Balance sheet total (liabilities) | 112.03 | 50.99 |
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.