Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 56.66 | -73.87 |
| Social security expenses | -0.69 | |
| Other operating expenses | -65.25 | |
| EBIT | -8.60 | -73.87 |
| Other financial expenses | -0.01 | |
| Pre-tax profit | -8.60 | -73.88 |
| Net earnings | -8.60 | -73.88 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 164.92 | 200.58 |
| Inventories total | 164.92 | 200.58 |
| Current other receivables | 13.12 | |
| Short term receivables total | 13.12 | |
| Cash and bank deposits | 42.36 | 67.47 |
| Cash and cash equivalents | 42.36 | 67.47 |
| Balance sheet total (assets) | 220.40 | 268.06 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -8.60 | |
| Profit of the financial year | -8.60 | -73.88 |
| Shareholders equity total | 31.41 | -42.48 |
| Non-current liabilities total | ||
| Current trade creditors | 8.00 | |
| Current owed to participating | 189.00 | |
| Other non-interest bearing current liabilities | -0.00 | 302.53 |
| Current liabilities total | 189.00 | 310.53 |
| Balance sheet total (liabilities) | 220.40 | 268.06 |
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.