Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 2.03 | 6.64 |
| Change in finished goods inventory | 5.73 | |
| External services | -1.80 | |
| Gross profit | -9.19 | -0.89 |
| Total depreciation | -0.60 | |
| EBIT | -9.79 | -0.89 |
| Other financial expenses | -0.03 | |
| Pre-tax profit | -9.79 | -0.92 |
| Net earnings | -9.79 | -0.92 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 29.56 | 23.83 |
| Inventories total | 29.56 | 23.83 |
| Current trade debtors | 1.50 | |
| Current other receivables | 1.75 | |
| Short term receivables total | 3.25 | |
| Cash and bank deposits | 2.40 | 6.38 |
| Cash and cash equivalents | 2.40 | 6.38 |
| Balance sheet total (assets) | 35.21 | 30.21 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -0.00 | -9.79 |
| Profit of the financial year | -9.79 | -0.92 |
| Shareholders equity total | 30.21 | 29.30 |
| Non-current owed to group member | 5.00 | |
| Non-current liabilities total | 5.00 | |
| Other non-interest bearing current liabilities | 0.91 | |
| Current liabilities total | 0.91 | |
| Balance sheet total (liabilities) | 35.21 | 30.21 |
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.