Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 305.31 | -8.34 | -16.59 |
| Employee benefit expenses | - 288.56 | -0.65 | |
| EBIT | 16.75 | -8.99 | -16.59 |
| Other financial expenses | -0.81 | ||
| Pre-tax profit | 15.94 | -8.99 | -16.59 |
| Income taxes | -3.51 | ||
| Net earnings | 12.43 | -8.99 | -16.59 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 68.52 | 46.51 | 39.92 |
| Cash and cash equivalents | 68.52 | 46.51 | 39.92 |
| Balance sheet total (assets) | 68.52 | 46.51 | 39.92 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 52.43 | 43.44 | 26.85 |
| Retained earnings | -12.43 | 8.99 | 16.59 |
| Profit of the financial year | 12.43 | -8.99 | -16.59 |
| Shareholders equity total | 52.43 | 43.44 | 26.85 |
| Non-current deferred tax liabilities | 3.51 | ||
| Non-current liabilities total | 3.51 | ||
| Current trade creditors | 10.00 | ||
| Other non-interest bearing current liabilities | 12.58 | 3.06 | 3.06 |
| Current liabilities total | 12.58 | 3.06 | 13.06 |
| Balance sheet total (liabilities) | 68.52 | 46.51 | 39.92 |
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.