Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| EBIT | |||||
| Other financial income | 0.37 | 0.40 | |||
| Other financial expenses | -0.40 | -0.40 | -0.85 | -1.44 | -1.24 |
| Pre-tax profit | -0.03 | -0.00 | -0.85 | -1.44 | -1.24 |
| Net earnings | -0.03 | -0.00 | -0.85 | -1.44 | -1.24 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Other current investments | 36.29 | 43.23 | |||
| Cash and bank deposits | 45.13 | 45.12 | 113.36 | 111.92 | 110.43 |
| Cash and cash equivalents | 81.41 | 88.35 | 113.36 | 111.92 | 110.43 |
| Balance sheet total (assets) | 81.41 | 88.35 | 113.36 | 111.92 | 110.43 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 81.41 | 88.35 | 113.36 | 111.92 | 110.43 |
| Retained earnings | 0.03 | 0.00 | 0.85 | 1.44 | 1.24 |
| Profit of the financial year | -0.03 | -0.00 | -0.85 | -1.44 | -1.24 |
| Shareholders equity total | 81.41 | 88.35 | 113.36 | 111.92 | 110.43 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 81.41 | 88.35 | 113.36 | 111.92 | 110.43 |
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.