Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -25.88 | -4.32 |
| EBIT | -25.88 | -4.32 |
| Other financial income | 0.02 | |
| Other financial expenses | -0.92 | -0.09 |
| Pre-tax profit | -26.79 | -4.38 |
| Income taxes | 5.70 | 0.95 |
| Net earnings | -21.09 | -3.44 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 25.00 | 34.00 |
| Inventories total | 25.00 | 34.00 |
| Current deferred tax assets | 5.70 | 6.65 |
| Short term receivables total | 5.70 | 6.65 |
| Cash and bank deposits | 3.52 | 6.12 |
| Cash and cash equivalents | 3.52 | 6.12 |
| Balance sheet total (assets) | 34.22 | 46.76 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -21.09 | |
| Profit of the financial year | -21.09 | -3.44 |
| Shareholders equity total | 18.91 | 15.47 |
| Non-current liabilities total | ||
| Current owed to participating | 15.00 | 21.20 |
| Other non-interest bearing current liabilities | 0.31 | 10.10 |
| Current liabilities total | 15.31 | 31.30 |
| Balance sheet total (liabilities) | 34.22 | 46.76 |
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.