Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | - 921.57 |
| Employee benefit expenses | - 575.92 |
| EBIT | -1 497.50 |
| Other financial income | -1.07 |
| Other financial expenses | -8.81 |
| Pre-tax profit | -1 507.38 |
| Net earnings | -1 507.38 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Other receivables | 150.00 |
| Investments total | 150.00 |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 0.82 |
| Current other receivables | 51.83 |
| Short term receivables total | 52.65 |
| Cash and bank deposits | 125.71 |
| Cash and cash equivalents | 125.71 |
| Balance sheet total (assets) | 328.36 |
Equity and liabilities (kDKK)
| 2021 | |
|---|---|
| Share capital | 40.00 |
| Retained earnings | - 761.67 |
| Profit of the financial year | -1 507.38 |
| Shareholders equity total | -2 229.04 |
| Non-current loans from credit institutions | 163.84 |
| Non-current liabilities total | 163.84 |
| Current loans from credit institutions | 346.46 |
| Current trade creditors | 1 688.15 |
| Other non-interest bearing current liabilities | 358.95 |
| Current liabilities total | 2 393.57 |
| Balance sheet total (liabilities) | 328.36 |
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.