Income statement (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 56.00 | -18.00 | -14.46 |
| EBIT | 56.00 | -18.00 | -14.46 |
| Other financial expenses | -2.00 | -2.00 | -3.44 |
| Pre-tax profit | 54.00 | -20.00 | -17.90 |
| Income taxes | -12.00 | ||
| Net earnings | 42.00 | -20.00 | -17.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 4.00 | 4.00 | |
| Inventories total | 4.00 | 4.00 | |
| Current owed by particip. interest comp. | 4.21 | ||
| Current other receivables | 1.00 | ||
| Short term receivables total | 1.00 | 4.21 | |
| Cash and bank deposits | 61.00 | 27.00 | 0.82 |
| Cash and cash equivalents | 61.00 | 27.00 | 0.82 |
| Balance sheet total (assets) | 65.00 | 32.00 | 5.02 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Share capital | 1.00 | 40.00 | 40.00 |
| Retained earnings | 3.00 | -17.08 | |
| Profit of the financial year | 42.00 | -20.00 | -17.90 |
| Shareholders equity total | 43.00 | 23.00 | 5.02 |
| Non-current liabilities total | |||
| Current trade creditors | 7.00 | ||
| Short-term deferred tax liabilities | 12.00 | ||
| Other non-interest bearing current liabilities | 10.00 | 2.00 | |
| Current liabilities total | 22.00 | 9.00 | |
| Balance sheet total (liabilities) | 65.00 | 32.00 | 5.02 |
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.