Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 589.94 | 3 003.16 |
| Employee benefit expenses | - 948.33 | -3 189.68 |
| EBIT | - 358.39 | - 186.53 |
| Other financial income | 0.04 | |
| Other financial expenses | -0.71 | -9.98 |
| Pre-tax profit | - 359.10 | - 196.47 |
| Net earnings | - 359.10 | - 196.47 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 81.20 | |
| Investments total | 81.20 | |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 6.19 | 20.63 |
| Current amounts owed by group member comp. | 3.31 | |
| Prepayments and accrued income | 32.08 | 36.57 |
| Current other receivables | 3.90 | 258.81 |
| Short term receivables total | 42.17 | 319.32 |
| Cash and bank deposits | 331.80 | 340.65 |
| Cash and cash equivalents | 331.80 | 340.65 |
| Balance sheet total (assets) | 373.97 | 741.17 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | - 359.10 | |
| Profit of the financial year | - 359.10 | - 196.47 |
| Shareholders equity total | - 319.10 | - 515.57 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 0.05 | |
| Advances received | 219.33 | 400.57 |
| Current trade creditors | 129.48 | 115.80 |
| Other non-interest bearing current liabilities | 344.21 | 740.37 |
| Current liabilities total | 693.07 | 1 256.74 |
| Balance sheet total (liabilities) | 373.97 | 741.17 |
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.