Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -33.00 | -42.92 |
| EBIT | -33.00 | -42.92 |
| Other financial expenses | -2.00 | -3.49 |
| Pre-tax profit | -35.00 | -46.41 |
| Income taxes | 6.00 | 10.21 |
| Net earnings | -29.00 | -36.20 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Development expenditure | 203.00 | 430.05 |
| Intangible assets total | 203.00 | 430.05 |
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 7.00 | 0.47 |
| Current deferred tax assets | 6.00 | 16.56 |
| Short term receivables total | 13.00 | 17.02 |
| Cash and bank deposits | 270.00 | 253.49 |
| Cash and cash equivalents | 270.00 | 253.49 |
| Balance sheet total (assets) | 486.00 | 700.57 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 45.00 | 54.60 |
| Share premium account | 455.00 | 240.00 |
| Other reserves | 0.77 | |
| Retained earnings | 427.17 | |
| Profit of the financial year | -29.00 | -36.20 |
| Shareholders equity total | 471.77 | 685.57 |
| Provisions | -0.77 | |
| Non-current liabilities total | ||
| Current trade creditors | 15.00 | 15.00 |
| Current liabilities total | 15.00 | 15.00 |
| Balance sheet total (liabilities) | 486.00 | 700.57 |
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.