Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -41.81 | 29.81 | 34.16 |
| Employee benefit expenses | -0.70 | -52.98 | |
| EBIT | -41.81 | 29.11 | -18.82 |
| Other financial expenses | -0.86 | -0.13 | |
| Pre-tax profit | -42.67 | 28.98 | -18.82 |
| Net earnings | -42.67 | 28.98 | -18.82 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 1.19 | 1.35 | |
| Short term receivables total | 1.19 | 1.35 | |
| Cash and bank deposits | 12.39 | 37.46 | 23.56 |
| Cash and cash equivalents | 12.39 | 37.46 | 23.56 |
| Balance sheet total (assets) | 13.58 | 38.80 | 23.56 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -42.67 | -13.70 | |
| Profit of the financial year | -42.67 | 28.98 | -18.82 |
| Shareholders equity total | -2.67 | 26.30 | 7.48 |
| Non-current liabilities total | |||
| Current trade creditors | 12.50 | 12.50 | 12.50 |
| Other non-interest bearing current liabilities | 3.76 | 3.58 | |
| Current liabilities total | 16.26 | 12.50 | 16.08 |
| Balance sheet total (liabilities) | 13.58 | 38.80 | 23.56 |
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.