Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -32.73 | -3.50 |
| EBIT | -32.73 | -3.50 |
| Other financial expenses | -1.81 | -0.08 |
| Pre-tax profit | -34.54 | -3.58 |
| Net earnings | -34.54 | -3.58 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 10.46 | 5.38 |
| Cash and cash equivalents | 10.46 | 5.38 |
| Balance sheet total (assets) | 10.46 | 5.38 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -34.54 | |
| Profit of the financial year | -34.54 | -3.58 |
| Shareholders equity total | 5.46 | 1.88 |
| Non-current liabilities total | ||
| Current trade creditors | 5.00 | 3.50 |
| Current liabilities total | 5.00 | 3.50 |
| Balance sheet total (liabilities) | 10.46 | 5.38 |
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.