Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -16.19 | -9.19 | -9.45 |
| EBIT | -16.19 | -9.19 | -9.45 |
| Other financial expenses | -0.33 | -0.26 | -0.26 |
| Pre-tax profit | -16.52 | -9.45 | -9.71 |
| Net earnings | -16.52 | -9.45 | -9.71 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 43.48 | 42.22 | 35.47 |
| Cash and cash equivalents | 43.48 | 42.22 | 35.47 |
| Balance sheet total (assets) | 43.48 | 42.22 | 35.47 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 |
| Retained earnings | -16.52 | -25.97 | |
| Profit of the financial year | -16.52 | -9.45 | -9.71 |
| Shareholders equity total | 43.48 | 34.03 | 24.32 |
| Non-current liabilities total | |||
| Current trade creditors | 8.19 | 3.00 | |
| Current owed to participating | 8.15 | ||
| Current liabilities total | 8.19 | 11.15 | |
| Balance sheet total (liabilities) | 43.48 | 42.22 | 35.47 |
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.