Income statement (kEUR)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -1.80 | -30.09 | - 151.44 |
| EBIT | -1.80 | -30.09 | - 151.44 |
| Other financial income | -0.03 | ||
| Other financial expenses | -0.01 | -0.18 | 0.04 |
| Pre-tax profit | -1.81 | -30.28 | - 151.43 |
| Net earnings | -1.81 | -30.28 | - 151.43 |
Assets (kEUR)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 0.02 | ||
| Prepayments and accrued income | 50.12 | ||
| Current other receivables | 5.18 | 24.44 | |
| Short term receivables total | 5.18 | 74.58 | |
| Cash and bank deposits | 4.86 | 19.30 | 6.10 |
| Cash and cash equivalents | 4.86 | 19.30 | 6.10 |
| Balance sheet total (assets) | 4.86 | 24.48 | 80.68 |
Equity and liabilities (kEUR)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 6.00 | 6.00 | 6.00 |
| Other reserves | -0.25 | ||
| Retained earnings | -1.81 | -32.09 | |
| Profit of the financial year | -1.81 | -30.28 | - 151.43 |
| Shareholders equity total | 4.19 | -26.09 | - 177.77 |
| Non-current liabilities total | |||
| Current trade creditors | 0.67 | 1.55 | 74.23 |
| Other non-interest bearing current liabilities | 49.02 | 184.22 | |
| Current liabilities total | 0.67 | 50.57 | 258.45 |
| Balance sheet total (liabilities) | 4.86 | 24.48 | 80.68 |
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.