Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 101.89 | - 173.16 |
| Employee benefit expenses | -1.04 | |
| EBIT | - 101.89 | - 174.20 |
| Other financial expenses | -0.78 | -2.94 |
| Pre-tax profit | - 102.67 | - 177.14 |
| Net earnings | - 102.67 | - 177.14 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.15 | |
| Short term receivables total | 0.15 | |
| Cash and bank deposits | 62.18 | 56.64 |
| Cash and cash equivalents | 62.18 | 56.64 |
| Balance sheet total (assets) | 62.33 | 56.64 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 65.00 | 65.00 |
| Retained earnings | - 102.67 | |
| Profit of the financial year | - 102.67 | - 177.14 |
| Shareholders equity total | -37.67 | - 214.81 |
| Non-current liabilities total | ||
| Current trade creditors | 1.32 | |
| Current owed to participating | 100.00 | 263.00 |
| Other non-interest bearing current liabilities | 7.13 | |
| Current liabilities total | 100.00 | 271.45 |
| Balance sheet total (liabilities) | 62.33 | 56.64 |
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.