Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -11.51 | -2.56 |
| EBIT | -11.51 | -2.56 |
| Other financial expenses | -0.09 | -0.24 |
| Pre-tax profit | -11.60 | -2.80 |
| Net earnings | -11.60 | -2.80 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 3.42 | 3.42 |
| Short term receivables total | 3.42 | 3.42 |
| Cash and bank deposits | 27.78 | 22.18 |
| Cash and cash equivalents | 27.78 | 22.18 |
| Balance sheet total (assets) | 31.20 | 25.61 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -11.60 | |
| Profit of the financial year | -11.60 | -2.80 |
| Shareholders equity total | 28.40 | 25.61 |
| Non-current liabilities total | ||
| Current trade creditors | 0.00 | |
| Other non-interest bearing current liabilities | 2.80 | |
| Current liabilities total | 2.80 | |
| Balance sheet total (liabilities) | 31.20 | 25.61 |
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.