Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -6.92 | -7.50 | -7.81 |
| EBIT | -6.92 | -7.50 | -7.81 |
| Other financial income | 0.04 | ||
| Other financial expenses | -0.12 | ||
| Pre-tax profit | -6.92 | -7.62 | -7.77 |
| Net earnings | -6.92 | -7.62 | -7.77 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 10.00 | 10.00 | 10.00 |
| Investments total | 10.00 | 10.00 | 10.00 |
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 11.62 | 10.42 | 10.42 |
| Short term receivables total | 11.62 | 10.42 | 10.42 |
| Cash and bank deposits | 17.71 | 11.29 | 11.33 |
| Cash and cash equivalents | 17.71 | 11.29 | 11.33 |
| Balance sheet total (assets) | 39.33 | 31.71 | 31.75 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -6.92 | -14.54 | |
| Profit of the financial year | -6.92 | -7.62 | -7.77 |
| Shareholders equity total | 33.08 | 25.46 | 17.69 |
| Non-current liabilities total | |||
| Current trade creditors | 6.25 | 6.25 | 6.25 |
| Current owed to participating | 7.81 | ||
| Current liabilities total | 6.25 | 6.25 | 14.06 |
| Balance sheet total (liabilities) | 39.33 | 31.71 | 31.75 |
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.