Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 6.00 | -18.00 | 48.13 |
| Employee benefit expenses | - 125.00 | -59.00 | -0.46 |
| EBIT | - 119.00 | -77.00 | 47.67 |
| Other financial expenses | -5.00 | -1.00 | |
| Pre-tax profit | - 124.00 | -78.00 | 47.67 |
| Net earnings | - 124.00 | -78.00 | 47.67 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 94.00 | 4.00 | 5.28 |
| Short term receivables total | 94.00 | 4.00 | 5.28 |
| Cash and bank deposits | 181.00 | 198.00 | 244.79 |
| Cash and cash equivalents | 181.00 | 198.00 | 244.79 |
| Balance sheet total (assets) | 275.00 | 202.00 | 250.07 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | |
| Retained earnings | 40.00 | - 124.00 | - 201.98 |
| Profit of the financial year | - 124.00 | -78.00 | 47.67 |
| Shareholders equity total | -84.00 | - 162.00 | - 114.31 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 359.00 | 364.00 | 364.38 |
| Current liabilities total | 359.00 | 364.00 | 364.38 |
| Balance sheet total (liabilities) | 275.00 | 202.00 | 250.07 |
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.