Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -8.00 | -7.30 |
| EBIT | -8.00 | -7.30 |
| Other financial income | 13.79 | |
| Other financial expenses | -0.27 | |
| Pre-tax profit | -8.00 | 6.23 |
| Net earnings | -8.00 | 6.23 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 407.54 | |
| Current other receivables | 400.00 | |
| Short term receivables total | 400.00 | 407.54 |
| Balance sheet total (assets) | 400.00 | 407.54 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 400.00 | 400.00 |
| Retained earnings | -8.00 | |
| Profit of the financial year | -8.00 | 6.23 |
| Shareholders equity total | 392.00 | 398.23 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 1.31 | |
| Other non-interest bearing current liabilities | 8.00 | 8.00 |
| Current liabilities total | 8.00 | 9.31 |
| Balance sheet total (liabilities) | 400.00 | 407.54 |
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.