Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -25.41 | -1 721.68 |
| Employee benefit expenses | -2 432.10 | |
| EBIT | -25.41 | -4 153.78 |
| Other financial expenses | -1.01 | - 362.30 |
| Pre-tax profit | -26.42 | -4 516.08 |
| Income taxes | 4.96 | |
| Net earnings | -26.42 | -4 511.12 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 40.50 | |
| Investments total | 40.50 | |
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 134.95 | |
| Short term receivables total | 134.95 | |
| Cash and bank deposits | 38.27 | 8 782.07 |
| Cash and cash equivalents | 38.27 | 8 782.07 |
| Balance sheet total (assets) | 38.27 | 8 957.52 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 50.28 |
| Retained earnings | 11 720.14 | |
| Profit of the financial year | -26.42 | -4 511.12 |
| Shareholders equity total | 13.58 | 7 259.30 |
| Provisions | -0.00 | 0.00 |
| Non-current loans from credit institutions | 1 550.32 | |
| Non-current liabilities total | 1 550.32 | |
| Current owed to group member | 13.81 | 8.85 |
| Other non-interest bearing current liabilities | 10.88 | 139.05 |
| Current liabilities total | 24.69 | 147.90 |
| Balance sheet total (liabilities) | 38.27 | 8 957.52 |
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.