Income statement (kEUR)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -17.75 | -4.90 | -1.92 | -15.65 |
| EBIT | -17.75 | -4.90 | -1.92 | -15.65 |
| Other financial income | 220.94 | |||
| Other financial expenses | -18.04 | -15.29 | -1.42 | |
| Pre-tax profit | 185.15 | -20.19 | -3.33 | -15.65 |
| Income taxes | -26.85 | -11.53 | 2.92 | |
| Net earnings | 158.31 | -31.72 | -0.42 | -15.65 |
Assets (kEUR)
| 2019 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 2.92 | |
| Short term receivables total | 2.92 | |
| Cash and bank deposits | 0.01 | |
| Cash and cash equivalents | 0.01 | |
| Balance sheet total (assets) | 0.01 | 2.92 |
Equity and liabilities (kEUR)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 60.44 | 60.44 | 60.44 | 450.00 | 450.00 |
| Retained earnings | -3 956.89 | -3 798.58 | -3 830.30 | -28 538.54 | -28 554.19 |
| Profit of the financial year | 158.31 | -31.72 | -0.42 | -15.65 | |
| Shareholders equity total | -3 738.14 | -3 769.86 | -3 770.27 | -28 104.19 | -28 104.19 |
| Non-current liabilities total | |||||
| Current trade creditors | 12.97 | 96.65 | |||
| Current owed to group member | 3 701.25 | 3 756.89 | 3 760.22 | 28 007.55 | 28 104.19 |
| Short-term deferred tax liabilities | 25.60 | ||||
| Other non-interest bearing current liabilities | 11.31 | 12.97 | |||
| Current liabilities total | 3 738.15 | 3 769.86 | 3 773.19 | 28 104.19 | 28 104.19 |
| Balance sheet total (liabilities) | 0.01 | 2.92 |
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.