Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -27.13 | -27.04 | 1 029.56 |
| Employee benefit expenses | - 971.86 | ||
| EBIT | -27.13 | -27.04 | 57.70 |
| Other financial income | 12.50 | ||
| Other financial expenses | -1.98 | -1.45 | - 104.73 |
| Pre-tax profit | -29.10 | -28.48 | -34.53 |
| Net earnings | -29.10 | -28.48 | -34.53 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Development expenditure | 201.05 | 651.00 | |
| Intangible assets total | 201.05 | 651.00 | |
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 188.81 | 384.38 | |
| Short term receivables total | 188.81 | 384.38 | |
| Cash and bank deposits | 262.84 | 17.47 | 155.84 |
| Cash and cash equivalents | 262.84 | 17.47 | 155.84 |
| Balance sheet total (assets) | 463.90 | 857.28 | 540.22 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -29.10 | -57.58 | |
| Profit of the financial year | -29.10 | -28.48 | -34.53 |
| Shareholders equity total | 10.90 | -17.58 | -52.12 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 445.00 | 838.60 | |
| Current trade creditors | 8.00 | 16.00 | 428.15 |
| Current owed to participating | 20.27 | 52.50 | |
| Other non-interest bearing current liabilities | 111.68 | ||
| Current liabilities total | 453.00 | 874.87 | 592.34 |
| Balance sheet total (liabilities) | 463.90 | 857.28 | 540.22 |
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.