Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 13.77 | 0.65 |
| EBIT | 13.77 | 0.65 |
| Other financial income | 0.01 | |
| Other financial expenses | -0.47 | -0.01 |
| Pre-tax profit | 13.30 | 0.66 |
| Income taxes | -2.95 | -0.03 |
| Net earnings | 10.35 | 0.63 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.51 | |
| Short term receivables total | 0.51 | |
| Cash and bank deposits | 52.92 | 51.50 |
| Cash and cash equivalents | 52.92 | 51.50 |
| Balance sheet total (assets) | 53.43 | 51.50 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 10.35 | |
| Profit of the financial year | 10.35 | 0.63 |
| Shareholders equity total | 50.35 | 50.98 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 3.08 | 0.14 |
| Other non-interest bearing current liabilities | 0.37 | |
| Current liabilities total | 3.08 | 0.52 |
| Balance sheet total (liabilities) | 53.43 | 51.50 |
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.