Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -40.00 | -25.74 |
| EBIT | -40.00 | -25.74 |
| Other financial income | 34.00 | 0.23 |
| Other financial expenses | - 189.00 | -10.47 |
| Pre-tax profit | - 195.00 | -35.98 |
| Net earnings | - 195.00 | -35.98 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Other current investments | 34.00 | 32.20 |
| Cash and bank deposits | 18.00 | 0.43 |
| Cash and cash equivalents | 52.00 | 32.63 |
| Balance sheet total (assets) | 52.00 | 32.63 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.20 |
| Retained earnings | - 194.86 | |
| Profit of the financial year | - 195.00 | -35.98 |
| Shareholders equity total | - 155.00 | - 190.64 |
| Non-current liabilities total | ||
| Current trade creditors | 10.00 | 10.00 |
| Current owed to participating | 197.00 | 213.26 |
| Current liabilities total | 207.00 | 223.26 |
| Balance sheet total (liabilities) | 52.00 | 32.63 |
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.