Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 44.66 | 28.20 |
| External services | -81.93 | |
| Gross profit | -37.27 | 28.20 |
| EBIT | -37.27 | 28.20 |
| Other financial income | 0.17 | |
| Other financial expenses | -5.79 | -7.72 |
| Pre-tax profit | -43.05 | 20.65 |
| Net earnings | -43.05 | 20.65 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 6.72 | |
| Short term receivables total | 6.72 | |
| Cash and bank deposits | 36.20 | 60.79 |
| Cash and cash equivalents | 36.20 | 60.79 |
| Balance sheet total (assets) | 42.92 | 60.79 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 42.00 | 42.00 |
| Other reserves | 41.20 | 41.20 |
| Retained earnings | -0.00 | -43.06 |
| Profit of the financial year | -43.05 | 20.65 |
| Shareholders equity total | 40.15 | 60.80 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 2.77 | -0.02 |
| Current liabilities total | 2.77 | -0.02 |
| Balance sheet total (liabilities) | 42.92 | 60.79 |
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.