Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 98.78 | -0.23 | -5.00 | |
| Employee benefit expenses | - 126.31 | |||
| EBIT | -27.53 | -0.23 | -5.00 | |
| Other financial expenses | -15.00 | -1.44 | ||
| Pre-tax profit | -27.53 | -0.23 | -15.00 | -6.44 |
| Net earnings | -27.53 | -0.23 | -15.00 | -6.44 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 50.50 | 50.50 | 50.50 | 45.50 |
| Short term receivables total | 50.50 | 50.50 | 50.50 | 45.50 |
| Cash and bank deposits | 0.22 | |||
| Cash and cash equivalents | 0.22 | |||
| Balance sheet total (assets) | 50.72 | 50.50 | 50.50 | 45.50 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -27.53 | -27.76 | -42.76 | |
| Profit of the financial year | -27.53 | -0.23 | -15.00 | -6.44 |
| Shareholders equity total | 12.47 | 12.24 | -2.76 | -9.20 |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 38.25 | 38.26 | 53.26 | 54.70 |
| Current liabilities total | 38.25 | 38.26 | 53.26 | 54.70 |
| Balance sheet total (liabilities) | 50.72 | 50.50 | 50.50 | 45.50 |
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.