Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 285.17 | 175.67 |
| Employee benefit expenses | - 328.24 | - 169.55 |
| Total depreciation | -10.71 | |
| EBIT | -53.78 | 6.12 |
| Other financial expenses | -3.70 | |
| Pre-tax profit | -57.48 | 6.12 |
| Income taxes | 11.83 | |
| Net earnings | -45.65 | 6.12 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Goodwill | 45.54 | 45.54 |
| Intangible assets total | 45.54 | 45.54 |
| Machinery and equipment | 43.75 | 43.75 |
| Tangible assets total | 43.75 | 43.75 |
| Other receivables | 54.80 | 54.80 |
| Investments total | 54.80 | 54.80 |
| Long term receivables total | ||
| Raw materials and consumables | 55.00 | 60.00 |
| Inventories total | 55.00 | 60.00 |
| Current other receivables | 49.51 | |
| Current deferred tax assets | 11.83 | 11.83 |
| Short term receivables total | 61.34 | 11.83 |
| Cash and bank deposits | 106.32 | 1.25 |
| Cash and cash equivalents | 106.32 | 1.25 |
| Balance sheet total (assets) | 366.75 | 217.16 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -45.65 | |
| Profit of the financial year | -45.65 | 6.12 |
| Shareholders equity total | -5.65 | 0.47 |
| Non-current liabilities total | ||
| Current trade creditors | 162.17 | 38.23 |
| Current owed to participating | 17.49 | 121.50 |
| Other non-interest bearing current liabilities | 192.74 | 56.97 |
| Current liabilities total | 372.40 | 216.69 |
| Balance sheet total (liabilities) | 366.75 | 217.16 |
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.