Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 59.36 | 1.79 |
| Employee benefit expenses | -24.02 | |
| EBIT | 35.34 | 1.79 |
| Other financial expenses | -0.47 | -0.40 |
| Pre-tax profit | 34.88 | 1.39 |
| Income taxes | -8.01 | -0.99 |
| Net earnings | 26.87 | 0.40 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 2.92 | 7.11 |
| Short term receivables total | 2.92 | 7.11 |
| Cash and bank deposits | 78.96 | 81.19 |
| Cash and cash equivalents | 78.96 | 81.19 |
| Balance sheet total (assets) | 81.88 | 88.30 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 26.87 | |
| Profit of the financial year | 26.87 | 0.40 |
| Shareholders equity total | 66.87 | 67.27 |
| Non-current liabilities total | ||
| Current trade creditors | 7.00 | 17.00 |
| Short-term deferred tax liabilities | 8.01 | 0.99 |
| Other non-interest bearing current liabilities | 3.04 | |
| Current liabilities total | 15.01 | 21.03 |
| Balance sheet total (liabilities) | 81.88 | 88.30 |
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.