Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 365.85 |
| Employee benefit expenses | -2 216.63 |
| Total depreciation | -78.00 |
| EBIT | -1 928.78 |
| Other financial expenses | -31.03 |
| Pre-tax profit | -1 959.81 |
| Income taxes | 316.84 |
| Net earnings | -1 642.97 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 238.67 |
| Tangible assets total | 238.67 |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 120.31 |
| Inventories total | 120.31 |
| Current trade debtors | 20.66 |
| Prepayments and accrued income | 13.73 |
| Current other receivables | 1.13 |
| Current deferred tax assets | 316.84 |
| Short term receivables total | 352.36 |
| Cash and bank deposits | 143.21 |
| Cash and cash equivalents | 143.21 |
| Balance sheet total (assets) | 854.56 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 600.00 |
| Profit of the financial year | -1 642.97 |
| Shareholders equity total | -1 042.97 |
| Non-current liabilities total | |
| Current trade creditors | 68.83 |
| Other non-interest bearing current liabilities | 1 828.70 |
| Current liabilities total | 1 897.53 |
| Balance sheet total (liabilities) | 854.56 |
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.