Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -24.70 | 1 031.64 |
| Employee benefit expenses | -72.61 | -2 051.38 |
| EBIT | -97.31 | -1 019.74 |
| Other financial expenses | -0.25 | |
| Pre-tax profit | -97.31 | -1 019.99 |
| Net earnings | -97.31 | -1 019.99 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 984.97 | |
| Current other receivables | 2.43 | 6.72 |
| Short term receivables total | 2.43 | 991.69 |
| Cash and bank deposits | 40.00 | 359.52 |
| Cash and cash equivalents | 40.00 | 359.52 |
| Balance sheet total (assets) | 42.42 | 1 351.21 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -97.31 | |
| Profit of the financial year | -97.31 | -1 019.99 |
| Shareholders equity total | -57.31 | -1 077.29 |
| Non-current owed to group member | 2 276.45 | |
| Non-current liabilities total | 2 276.45 | |
| Current trade creditors | 27.13 | 31.38 |
| Other non-interest bearing current liabilities | 72.61 | 120.67 |
| Current liabilities total | 99.73 | 152.04 |
| Balance sheet total (liabilities) | 42.42 | 1 351.21 |
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.