Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | - 182.55 |
| EBIT | - 182.55 |
| Other financial expenses | -0.03 |
| Pre-tax profit | - 182.59 |
| Income taxes | 40.17 |
| Net earnings | - 142.42 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Deferred tax assets | 40.17 | |
| Long term receivables total | 40.17 | |
| Inventories total | ||
| Current deferred tax assets | 40.17 | |
| Short term receivables total | 40.17 | |
| Cash and bank deposits | 0.91 | 0.91 |
| Cash and cash equivalents | 0.91 | 0.91 |
| Balance sheet total (assets) | 41.08 | 41.08 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | - 102.42 |
| Profit of the financial year | - 142.42 | |
| Shareholders equity total | - 102.42 | - 102.42 |
| Non-current liabilities total | ||
| Current owed to participating | 138.50 | 138.50 |
| Other non-interest bearing current liabilities | 5.00 | 5.00 |
| Current liabilities total | 143.50 | 143.50 |
| Balance sheet total (liabilities) | 41.08 | 41.08 |
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.