Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -3.28 | -13.92 |
| EBIT | -3.28 | -13.92 |
| Other financial expenses | -2.01 | -6.80 |
| Pre-tax profit | -5.29 | -20.72 |
| Net earnings | -5.29 | -20.72 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 200.00 | 200.00 |
| Investments total | 200.00 | 200.00 |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 2.54 | 3.13 |
| Cash and cash equivalents | 2.54 | 3.13 |
| Balance sheet total (assets) | 202.55 | 203.13 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -5.29 | |
| Profit of the financial year | -5.29 | -20.72 |
| Shareholders equity total | 34.71 | 13.99 |
| Non-current liabilities total | ||
| Current trade creditors | 3.00 | 7.50 |
| Other non-interest bearing current liabilities | 164.84 | 181.64 |
| Current liabilities total | 167.84 | 189.14 |
| Balance sheet total (liabilities) | 202.55 | 203.13 |
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.