Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 128.56 | 324.47 |
| Employee benefit expenses | - 128.06 | - 267.08 |
| EBIT | 0.49 | 57.39 |
| Other financial income | 0.60 | |
| Other financial expenses | -0.48 | |
| Pre-tax profit | 0.01 | 57.99 |
| Income taxes | -0.64 | -13.64 |
| Net earnings | -0.63 | 44.35 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 18.71 | 32.21 |
| Short term receivables total | 18.71 | 32.21 |
| Cash and bank deposits | 27.24 | 96.81 |
| Cash and cash equivalents | 27.24 | 96.81 |
| Balance sheet total (assets) | 45.95 | 129.02 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -0.63 | |
| Profit of the financial year | -0.63 | 44.35 |
| Shareholders equity total | 39.38 | 83.72 |
| Non-current liabilities total | ||
| Current trade creditors | 5.60 | |
| Current owed to participating | 1.41 | 4.25 |
| Short-term deferred tax liabilities | 0.64 | 14.28 |
| Other non-interest bearing current liabilities | 4.53 | 21.16 |
| Current liabilities total | 6.58 | 45.30 |
| Balance sheet total (liabilities) | 45.95 | 129.02 |
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.