Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -7.27 | -17.17 | -13.93 |
| EBIT | -7.27 | -17.17 | -13.93 |
| Other financial expenses | -0.24 | -0.04 | |
| Pre-tax profit | -7.51 | -17.17 | -13.98 |
| Net earnings | -7.51 | -17.17 | -13.98 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.37 | 2.81 | |
| Short term receivables total | 0.37 | 2.81 | |
| Cash and bank deposits | 45.54 | 29.83 | 13.41 |
| Cash and cash equivalents | 45.54 | 29.83 | 13.41 |
| Balance sheet total (assets) | 45.54 | 30.19 | 16.22 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 45.00 | 45.00 | 45.00 |
| Retained earnings | 1.46 | -15.71 | |
| Profit of the financial year | -7.51 | -17.17 | -13.98 |
| Shareholders equity total | 37.49 | 29.29 | 15.31 |
| Non-current liabilities total | |||
| Current owed to participating | 0.91 | 0.91 | |
| Other non-interest bearing current liabilities | 8.05 | ||
| Current liabilities total | 8.05 | 0.91 | 0.91 |
| Balance sheet total (liabilities) | 45.54 | 30.19 | 16.22 |
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.