Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 140.55 |
| Employee benefit expenses | -1 211.42 |
| EBIT | -70.87 |
| Other financial income | 1.00 |
| Other financial expenses | -30.00 |
| Pre-tax profit | -99.88 |
| Income taxes | 27.32 |
| Net earnings | -72.56 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Other receivables | 12.91 |
| Investments total | 12.91 |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 427.42 |
| Current deferred tax assets | 31.79 |
| Short term receivables total | 459.20 |
| Cash and bank deposits | 205.82 |
| Cash and cash equivalents | 205.82 |
| Balance sheet total (assets) | 677.93 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Retained earnings | -35.59 |
| Profit of the financial year | -72.56 |
| Shareholders equity total | -68.15 |
| Non-current liabilities total | |
| Advances received | 101.66 |
| Current trade creditors | 27.83 |
| Current owed to group member | 338.80 |
| Other non-interest bearing current liabilities | 277.79 |
| Current liabilities total | 746.08 |
| Balance sheet total (liabilities) | 677.93 |
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.