Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -42.45 | 6.66 |
| Total depreciation | -18.00 | |
| EBIT | -42.45 | 6.66 |
| Other financial expenses | -1.20 | -1.72 |
| Pre-tax profit | -43.65 | 4.94 |
| Net earnings | -43.65 | 4.94 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 8.23 | |
| Short term receivables total | 8.23 | |
| Cash and bank deposits | 25.35 | 0.06 |
| Cash and cash equivalents | 25.35 | 0.06 |
| Balance sheet total (assets) | 25.35 | 8.29 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -43.65 | |
| Profit of the financial year | -43.65 | 4.94 |
| Shareholders equity total | -3.65 | 1.29 |
| Non-current liabilities total | ||
| Current trade creditors | 27.00 | 7.00 |
| Other non-interest bearing current liabilities | 1.99 | |
| Current liabilities total | 28.99 | 7.00 |
| Balance sheet total (liabilities) | 25.35 | 8.29 |
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.