Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -51.57 | -52.80 |
| EBIT | -51.57 | -52.80 |
| Pre-tax profit | -51.57 | -52.80 |
| Income taxes | 11.33 | 11.59 |
| Net earnings | -40.24 | -41.20 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 2.43 | 23.10 |
| Current deferred tax assets | 11.33 | 22.92 |
| Short term receivables total | 13.76 | 46.02 |
| Cash and bank deposits | 112.25 | 37.98 |
| Cash and cash equivalents | 112.25 | 37.98 |
| Balance sheet total (assets) | 126.01 | 84.00 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Other reserves | 126.00 | 126.00 |
| Retained earnings | -0.00 | -40.79 |
| Profit of the financial year | -40.24 | -41.20 |
| Shareholders equity total | 125.76 | 84.00 |
| Non-current liabilities total | ||
| Current owed to participating | 0.25 | |
| Current liabilities total | 0.25 | |
| Balance sheet total (liabilities) | 126.01 | 84.00 |
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.