Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | - 161.60 |
| Employee benefit expenses | -22.62 |
| EBIT | - 184.22 |
| Other financial expenses | -27.56 |
| Pre-tax profit | - 211.78 |
| Income taxes | 46.00 |
| Net earnings | - 165.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Development expenditure | 741.80 | ||
| Intangible assets total | 741.80 | ||
| Tangible assets total | |||
| Other receivables | 74.40 | ||
| Investments total | 74.40 | ||
| Long term receivables total | |||
| Inventories total | |||
| Prepayments and accrued income | 1.50 | ||
| Current other receivables | 22.54 | ||
| Current deferred tax assets | 46.00 | ||
| Short term receivables total | 70.04 | ||
| Cash and bank deposits | 0.00 | 0.00 | 462.35 |
| Cash and cash equivalents | 0.00 | 0.00 | 462.35 |
| Balance sheet total (assets) | 0.00 | 0.00 | 1 348.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 |
| Other reserves | 578.61 | ||
| Retained earnings | - 578.61 | ||
| Profit of the financial year | - 165.78 | ||
| Shareholders equity total | 0.00 | 0.00 | - 125.78 |
| Non-current owed to group member | 1 419.68 | ||
| Non-current liabilities total | 1 419.68 | ||
| Current trade creditors | 12.71 | ||
| Other non-interest bearing current liabilities | 41.98 | ||
| Current liabilities total | 54.69 | ||
| Balance sheet total (liabilities) | 0.00 | 0.00 | 1 348.59 |
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.