Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 1 246.39 |
| External services | -1 138.93 |
| Gross profit | 107.46 |
| EBIT | 107.46 |
| Other financial expenses | - 102.68 |
| Pre-tax profit | 4.78 |
| Income taxes | -1.00 |
| Net earnings | 3.78 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Other current investments | 74.85 | ||
| Cash and bank deposits | 7.09 | 43.78 | 40.00 |
| Cash and cash equivalents | 81.94 | 43.78 | 40.00 |
| Balance sheet total (assets) | 81.94 | 43.78 | 40.00 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 3.78 | ||
| Profit of the financial year | 3.78 | ||
| Shareholders equity total | 43.78 | 43.78 | 40.00 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 38.16 | ||
| Current liabilities total | 38.16 | ||
| Balance sheet total (liabilities) | 81.94 | 43.78 | 40.00 |
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.