Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -9.45 | -8.59 |
| EBIT | -9.45 | -8.59 |
| Pre-tax profit | -9.15 | -7.90 |
| Net earnings | -9.15 | -7.90 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 36.30 | 37.03 |
| Short term receivables total | 36.30 | 37.03 |
| Cash and bank deposits | 0.80 | 0.77 |
| Cash and cash equivalents | 0.80 | 0.77 |
| Balance sheet total (assets) | 37.10 | 37.80 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -9.15 | |
| Profit of the financial year | -9.15 | -7.90 |
| Shareholders equity total | 30.85 | 22.95 |
| Non-current liabilities total | ||
| Current owed to group member | 7.36 | |
| Other non-interest bearing current liabilities | 6.25 | 7.50 |
| Current liabilities total | 6.25 | 14.86 |
| Balance sheet total (liabilities) | 37.10 | 37.80 |
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.