Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -31.84 | 24.27 |
| EBIT | -31.84 | 24.27 |
| Pre-tax profit | -31.84 | 24.27 |
| Net earnings | -31.84 | 24.27 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 2.27 | 2.36 |
| Short term receivables total | 2.27 | 2.36 |
| Cash and bank deposits | 30.26 | 35.94 |
| Cash and cash equivalents | 30.26 | 35.94 |
| Balance sheet total (assets) | 32.52 | 38.30 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 80.00 | 40.00 |
| Retained earnings | -21.24 | -31.84 |
| Profit of the financial year | -31.84 | 24.27 |
| Shareholders equity total | 26.92 | 32.43 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 1.45 | |
| Current owed to participating | 5.00 | 2.50 |
| Other non-interest bearing current liabilities | 0.60 | 1.92 |
| Current liabilities total | 5.60 | 5.87 |
| Balance sheet total (liabilities) | 32.52 | 38.30 |
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.