Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | |||
| EBIT | 70.38 | -2.79 | 3.35 |
| Other financial expenses | -2.36 | -0.79 | |
| Pre-tax profit | 70.38 | -5.15 | 2.56 |
| Income taxes | -15.99 | -3.44 | |
| Net earnings | 54.39 | -5.15 | -0.89 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current other receivables | 2.00 | 2.00 | |
| Long term receivables total | 2.00 | 2.00 | |
| Inventories total | |||
| Current trade debtors | 1 187.97 | 950.38 | |
| Current other receivables | 3.19 | ||
| Current deferred tax assets | 5.30 | ||
| Short term receivables total | 1 187.97 | 953.56 | 5.30 |
| Cash and bank deposits | 40.00 | 34.27 | 12.48 |
| Cash and cash equivalents | 40.00 | 34.27 | 12.48 |
| Balance sheet total (assets) | 1 227.97 | 989.84 | 19.78 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 54.39 | -21.14 | |
| Profit of the financial year | 54.39 | -5.15 | -0.89 |
| Shareholders equity total | 94.39 | 89.24 | 17.97 |
| Non-current liabilities total | |||
| Current trade creditors | 1 100.00 | 880.00 | |
| Short-term deferred tax liabilities | 15.99 | ||
| Other non-interest bearing current liabilities | 17.59 | 20.60 | 1.81 |
| Current liabilities total | 1 133.59 | 900.60 | 1.81 |
| Balance sheet total (liabilities) | 1 227.97 | 989.84 | 19.78 |
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.