Income statement (kDKK)
| 2020 | 2021 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 94.34 | -10.00 | |
| Other operating expenses | - 119.25 | ||
| EBIT | -24.91 | -10.00 | |
| Other financial expenses | -2.80 | -1.31 | -5.01 |
| Pre-tax profit | -27.71 | -1.31 | -15.01 |
| Net earnings | -27.71 | -1.31 | -15.01 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 4.81 | 4.81 | ||
| Short term receivables total | 4.81 | 4.81 | ||
| Cash and bank deposits | 17.48 | 16.17 | 20.68 | 20.68 |
| Cash and cash equivalents | 17.48 | 16.17 | 20.68 | 20.68 |
| Balance sheet total (assets) | 22.29 | 20.98 | 20.68 | 20.68 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 0.00 | -27.71 | -29.32 | -29.32 |
| Profit of the financial year | -27.71 | -1.31 | -15.01 | |
| Shareholders equity total | 22.29 | 20.98 | 20.68 | 5.67 |
| Non-current liabilities total | ||||
| Current trade creditors | 10.00 | |||
| Other non-interest bearing current liabilities | 5.01 | |||
| Current liabilities total | 15.01 | |||
| Balance sheet total (liabilities) | 22.29 | 20.98 | 20.68 | 20.68 |
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.