Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 130.57 |
| Employee benefit expenses | - 164.91 |
| Total depreciation | -19.47 |
| EBIT | -53.80 |
| Other financial expenses | -0.39 |
| Pre-tax profit | -54.19 |
| Income taxes | 23.65 |
| Net earnings | -30.54 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 33.85 |
| Tangible assets total | 33.85 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 18.26 |
| Current deferred tax assets | 11.92 |
| Short term receivables total | 30.18 |
| Cash and bank deposits | 21.07 |
| Cash and cash equivalents | 21.07 |
| Balance sheet total (assets) | 85.11 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Retained earnings | 36.12 |
| Profit of the financial year | -30.54 |
| Shareholders equity total | 45.58 |
| Non-current liabilities total | |
| Current trade creditors | 10.00 |
| Current owed to participating | 21.04 |
| Other non-interest bearing current liabilities | 8.49 |
| Current liabilities total | 39.53 |
| Balance sheet total (liabilities) | 85.11 |
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.