Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 154.65 | - 174.02 |
| Employee benefit expenses | -0.52 | - 126.15 |
| EBIT | - 155.17 | - 300.17 |
| Other financial income | 0.84 | |
| Other financial expenses | -0.52 | |
| Pre-tax profit | - 155.70 | - 299.33 |
| Income taxes | 99.66 | |
| Net earnings | - 155.70 | - 199.67 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 0.11 | |
| Current amounts owed by group member comp. | 0.33 | 0.21 |
| Current other receivables | 2.73 | 4.71 |
| Current deferred tax assets | 99.66 | |
| Short term receivables total | 3.05 | 104.68 |
| Cash and bank deposits | 82.41 | 174.88 |
| Cash and cash equivalents | 82.41 | 174.88 |
| Balance sheet total (assets) | 85.47 | 279.56 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 241.30 | 42.00 |
| Retained earnings | -0.14 | - 155.83 |
| Profit of the financial year | - 155.70 | - 199.67 |
| Shareholders equity total | 85.47 | - 313.51 |
| Non-current liabilities total | ||
| Current trade creditors | 10.22 | |
| Other non-interest bearing current liabilities | 582.85 | |
| Current liabilities total | 593.07 | |
| Balance sheet total (liabilities) | 85.47 | 279.56 |
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.