Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -3.17 | -86.94 | -2.50 | |
| EBIT | -3.17 | -86.94 | -2.50 | |
| Other financial income | 5.52 | |||
| Other financial expenses | -0.05 | -0.05 | ||
| Pre-tax profit | -3.22 | 5.47 | -86.94 | -2.50 |
| Income taxes | -1.20 | |||
| Net earnings | -3.22 | 4.27 | -86.94 | -2.50 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 36.83 | 42.35 |
| Short term receivables total | 36.83 | 42.35 |
| Cash and bank deposits | 0.00 | |
| Cash and cash equivalents | 0.00 | |
| Balance sheet total (assets) | 36.83 | 42.35 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -3.22 | 1.05 | -85.89 | |
| Profit of the financial year | -3.22 | 4.27 | -86.94 | -2.50 |
| Shareholders equity total | 36.78 | 41.05 | -45.89 | -48.39 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 0.05 | |||
| Short-term deferred tax liabilities | 1.20 | 1.20 | ||
| Other non-interest bearing current liabilities | 0.05 | 0.05 | 44.69 | 48.39 |
| Current liabilities total | 0.05 | 1.31 | 45.89 | 48.39 |
| Balance sheet total (liabilities) | 36.83 | 42.35 |
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.