Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 1 305.04 | 796.74 |
| External services | -1 223.25 | - 761.83 |
| Gross profit | 81.79 | 34.91 |
| Employee benefit expenses | - 224.77 | - 122.28 |
| EBIT | - 142.98 | -87.37 |
| Other financial expenses | -0.51 | -0.08 |
| Pre-tax profit | - 143.49 | -87.46 |
| Net earnings | - 143.49 | -87.46 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Short term receivables total | |
| Cash and bank deposits | 12.40 |
| Cash and cash equivalents | 12.40 |
| Balance sheet total (assets) | 12.40 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | - 143.49 | |
| Profit of the financial year | - 143.49 | -87.46 |
| Shareholders equity total | - 103.49 | - 190.95 |
| Non-current loans from credit institutions | 0.08 | |
| Non-current liabilities total | 0.08 | |
| Current trade creditors | 4.87 | 0.91 |
| Current owed to participating | 78.74 | 189.95 |
| Other non-interest bearing current liabilities | 32.29 | |
| Current liabilities total | 115.89 | 190.87 |
| Balance sheet total (liabilities) | 12.40 |
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.