Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -66.16 | -20.81 |
| EBIT | -66.16 | -20.81 |
| Other financial expenses | -0.00 | -2.97 |
| Pre-tax profit | -66.17 | -23.78 |
| Income taxes | 14.55 | 4.58 |
| Net earnings | -51.61 | -19.20 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.00 | |
| Current deferred tax assets | 14.55 | 19.13 |
| Short term receivables total | 14.56 | 19.13 |
| Cash and bank deposits | 13.84 | 51.32 |
| Cash and cash equivalents | 13.84 | 51.32 |
| Balance sheet total (assets) | 28.39 | 70.45 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 100.00 |
| Retained earnings | -51.61 | |
| Profit of the financial year | -51.61 | -19.20 |
| Shareholders equity total | -11.61 | 29.19 |
| Non-current liabilities total | ||
| Current owed to participating | 40.00 | 40.00 |
| Other non-interest bearing current liabilities | 0.00 | 1.26 |
| Current liabilities total | 40.00 | 41.26 |
| Balance sheet total (liabilities) | 28.39 | 70.45 |
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.