Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 41.51 | -20.05 |
| Employee benefit expenses | -28.66 | -14.18 |
| EBIT | 12.85 | -34.23 |
| Other financial expenses | -3.52 | 0.01 |
| Pre-tax profit | 9.32 | -34.22 |
| Income taxes | -2.15 | |
| Net earnings | 7.17 | -34.22 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 103.71 | 48.09 |
| Cash and cash equivalents | 103.71 | 48.09 |
| Balance sheet total (assets) | 103.71 | 48.09 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 7.17 | |
| Profit of the financial year | 7.17 | -34.22 |
| Shareholders equity total | 47.17 | 12.96 |
| Non-current liabilities total | ||
| Current trade creditors | 16.21 | 7.92 |
| Current owed to participating | 23.06 | 19.23 |
| Short-term deferred tax liabilities | 2.15 | |
| Other non-interest bearing current liabilities | 15.11 | 7.98 |
| Current liabilities total | 56.54 | 35.13 |
| Balance sheet total (liabilities) | 103.71 | 48.09 |
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.