Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -10.42 | -7.50 |
| EBIT | -10.42 | -7.50 |
| Other financial income | 0.08 | |
| Other financial expenses | -0.26 | |
| Pre-tax profit | -10.68 | -7.42 |
| Income taxes | 1.38 | 1.65 |
| Net earnings | -9.30 | -5.78 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 1.38 | 1.65 |
| Short term receivables total | 1.38 | 1.65 |
| Cash and bank deposits | 35.32 | 29.27 |
| Cash and cash equivalents | 35.32 | 29.27 |
| Balance sheet total (assets) | 36.70 | 30.92 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -9.30 | |
| Profit of the financial year | -9.30 | -5.78 |
| Shareholders equity total | 30.70 | 24.92 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 6.00 | 6.00 |
| Current liabilities total | 6.00 | 6.00 |
| Balance sheet total (liabilities) | 36.70 | 30.92 |
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.