Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -20.73 | -5.00 | -6.30 |
| EBIT | -20.73 | -5.00 | -6.30 |
| Other financial income | 2.54 | ||
| Pre-tax profit | -20.73 | -2.46 | -6.30 |
| Income taxes | 4.06 | 0.54 | 1.39 |
| Net earnings | -16.67 | -1.92 | -4.91 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current amounts owed by group member comp. | 24.27 | 30.87 | 25.11 | 21.50 |
| Current deferred tax assets | 4.06 | 0.54 | 1.39 | |
| Short term receivables total | 28.33 | 31.41 | 26.50 | 21.50 |
| Balance sheet total (assets) | 28.33 | 31.41 | 26.50 | 21.50 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -16.67 | -18.59 | -23.50 | |
| Profit of the financial year | -16.67 | -1.92 | -4.91 | |
| Shareholders equity total | 23.33 | 21.41 | 16.50 | 16.50 |
| Non-current liabilities total | ||||
| Current trade creditors | 5.00 | 10.00 | 10.00 | 5.00 |
| Current liabilities total | 5.00 | 10.00 | 10.00 | 5.00 |
| Balance sheet total (liabilities) | 28.33 | 31.41 | 26.50 | 21.50 |
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.