Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -25.89 | -4.01 |
| EBIT | -25.89 | -4.01 |
| Other financial expenses | -0.10 | -0.11 |
| Pre-tax profit | -25.99 | -4.11 |
| Income taxes | 0.91 | |
| Net earnings | -25.99 | -3.21 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 18.00 | 17.50 |
| Inventories total | 18.00 | 17.50 |
| Current owed by particip. interest comp. | 0.91 | |
| Current other receivables | 3.31 | 0.47 |
| Short term receivables total | 3.31 | 1.37 |
| Cash and bank deposits | 2.70 | 1.93 |
| Cash and cash equivalents | 2.70 | 1.93 |
| Balance sheet total (assets) | 24.01 | 20.80 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -25.99 | |
| Profit of the financial year | -25.99 | -3.21 |
| Shareholders equity total | 24.01 | 20.80 |
| Non-current liabilities total | ||
| Current liabilities total | ||
| Balance sheet total (liabilities) | 24.01 | 20.80 |
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.