Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -12.99 | -8.48 | -7.13 |
| EBIT | -12.99 | -8.48 | -7.13 |
| Other financial income | 0.27 | ||
| Other financial expenses | -0.88 | -0.21 | -0.00 |
| Pre-tax profit | -13.87 | -8.69 | -6.86 |
| Net earnings | -13.87 | -8.69 | -6.86 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 32.38 | 23.69 | 16.84 |
| Cash and cash equivalents | 32.38 | 23.69 | 16.84 |
| Balance sheet total (assets) | 32.38 | 23.69 | 16.84 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -13.87 | -22.56 | |
| Profit of the financial year | -13.87 | -8.69 | -6.86 |
| Shareholders equity total | 26.13 | 17.44 | 10.59 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 6.25 | 6.25 | 6.25 |
| Current liabilities total | 6.25 | 6.25 | 6.25 |
| Balance sheet total (liabilities) | 32.38 | 23.69 | 16.84 |
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.