Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 101.28 | 0.93 |
| EBIT | 101.28 | 0.93 |
| Other financial income | 0.29 | |
| Other financial expenses | -0.01 | |
| Pre-tax profit | 101.27 | 1.22 |
| Income taxes | -0.26 | |
| Net earnings | 101.27 | 0.96 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 23.94 | |
| Short term receivables total | 23.94 | |
| Cash and bank deposits | 170.03 | 61.33 |
| Cash and cash equivalents | 170.03 | 61.33 |
| Balance sheet total (assets) | 170.03 | 85.27 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 58.90 | |
| Retained earnings | -58.90 | 42.37 |
| Profit of the financial year | 101.27 | 0.96 |
| Shareholders equity total | 141.27 | 83.33 |
| Non-current liabilities total | ||
| Current owed to participating | 1.34 | 1.34 |
| Other non-interest bearing current liabilities | 27.43 | 0.61 |
| Current liabilities total | 28.77 | 1.95 |
| Balance sheet total (liabilities) | 170.03 | 85.27 |
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.