Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -30.11 | -8.51 |
| EBIT | -30.11 | -8.51 |
| Other financial expenses | -0.00 | |
| Pre-tax profit | -30.12 | -8.51 |
| Income taxes | 6.63 | -6.63 |
| Net earnings | -23.49 | -15.13 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 1.63 | 3.15 |
| Current deferred tax assets | 6.63 | |
| Short term receivables total | 8.26 | 3.15 |
| Cash and bank deposits | 10.51 | 2.01 |
| Cash and cash equivalents | 10.51 | 2.01 |
| Balance sheet total (assets) | 18.77 | 5.16 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -23.49 | |
| Profit of the financial year | -23.49 | -15.13 |
| Shareholders equity total | 16.51 | 1.38 |
| Non-current liabilities total | ||
| Current owed to participating | 2.26 | 3.78 |
| Other non-interest bearing current liabilities | -0.00 | |
| Current liabilities total | 2.26 | 3.78 |
| Balance sheet total (liabilities) | 18.77 | 5.16 |
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.