Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 256.84 | |
| Other operating income | 25.00 | |
| Purchases during the financial year | -27.39 | |
| External services | -12.17 | -6.00 |
| Gross profit | 242.28 | -6.00 |
| Other operating expenses | -3.04 | |
| EBIT | 239.24 | -6.00 |
| Other financial income | 0.14 | |
| Other financial expenses | -8.34 | -5.01 |
| Pre-tax profit | 230.90 | -10.87 |
| Income taxes | -52.87 | |
| Net earnings | 178.03 | -10.87 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Advance payments and construction in progress | 145.96 | 145.96 |
| Tangible assets total | 145.96 | 145.96 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 134.31 | 61.67 |
| Cash and cash equivalents | 134.31 | 61.67 |
| Balance sheet total (assets) | 280.27 | 207.63 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 178.03 | |
| Profit of the financial year | 178.03 | -10.87 |
| Shareholders equity total | 218.03 | 207.16 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 52.87 | |
| Other non-interest bearing current liabilities | 9.37 | 0.47 |
| Current liabilities total | 62.24 | 0.47 |
| Balance sheet total (liabilities) | 280.27 | 207.63 |
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.