Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -52.25 | -47.03 |
| EBIT | -52.25 | -47.03 |
| Other financial income | 0.57 | 13.61 |
| Other financial expenses | -90.90 | |
| Pre-tax profit | - 142.58 | -33.42 |
| Net earnings | - 142.58 | -33.42 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 2 406.07 | 2 406.07 |
| Inventories total | 2 406.07 | 2 406.07 |
| Current other receivables | 0.28 | 0.63 |
| Short term receivables total | 0.28 | 0.63 |
| Cash and bank deposits | 602.62 | 543.44 |
| Cash and cash equivalents | 602.62 | 543.44 |
| Balance sheet total (assets) | 3 008.97 | 2 950.14 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 3 080.14 | 2 937.56 |
| Profit of the financial year | - 142.58 | -33.42 |
| Shareholders equity total | 2 977.56 | 2 944.14 |
| Non-current liabilities total | ||
| Current trade creditors | 31.41 | 6.00 |
| Current owed to group member | 3 030.02 | |
| Other non-interest bearing current liabilities | -3 030.02 | |
| Current liabilities total | 31.41 | 6.00 |
| Balance sheet total (liabilities) | 3 008.97 | 2 950.14 |
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.