Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 975.00 | 2 647.76 |
| Employee benefit expenses | -2 700.64 | -3 595.06 |
| EBIT | -1 725.54 | - 947.30 |
| Other financial expenses | -0.56 | |
| Pre-tax profit | -1 725.54 | - 947.86 |
| Net earnings | -1 725.54 | - 947.86 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 1 015.10 | 1 241.90 |
| Short term receivables total | 1 015.10 | 1 241.90 |
| Cash and bank deposits | 97.81 | |
| Cash and cash equivalents | 97.81 | |
| Balance sheet total (assets) | 1 015.10 | 1 339.71 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -1 725.54 | |
| Profit of the financial year | -1 725.54 | - 947.86 |
| Shareholders equity total | -1 685.54 | -2 633.40 |
| Non-current liabilities total | ||
| Current owed to participating | 318.37 | 318.37 |
| Current owed to group member | 2 250.82 | 3 048.17 |
| Other non-interest bearing current liabilities | 131.46 | 606.58 |
| Current liabilities total | 2 700.64 | 3 973.12 |
| Balance sheet total (liabilities) | 1 015.10 | 1 339.71 |
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.