Income statement (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -17.00 | 1.00 | 11.81 |
| Employee benefit expenses | -2.00 | ||
| EBIT | -19.00 | 1.00 | 11.81 |
| Other financial expenses | -0.73 | ||
| Pre-tax profit | -19.00 | 1.00 | 11.08 |
| Net earnings | -19.00 | 1.00 | 11.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 35.00 | 35.00 | 47.97 |
| Inventories total | 35.00 | 35.00 | 47.97 |
| Short term receivables total | |||
| Cash and bank deposits | 7.00 | 24.00 | 27.34 |
| Cash and cash equivalents | 7.00 | 24.00 | 27.34 |
| Balance sheet total (assets) | 42.00 | 59.00 | 75.31 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Share capital | 0.00 | ||
| Retained earnings | -19.00 | -17.91 | |
| Profit of the financial year | -19.00 | 1.00 | 11.08 |
| Shareholders equity total | -19.00 | -18.00 | -6.82 |
| Non-current liabilities total | |||
| Current owed to participating | 32.00 | 66.00 | 72.33 |
| Other non-interest bearing current liabilities | 29.00 | 11.00 | 9.81 |
| Current liabilities total | 61.00 | 77.00 | 82.13 |
| Balance sheet total (liabilities) | 42.00 | 59.00 | 75.31 |
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.