Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | ||
| Social security expenses | -29.70 | |
| EBIT | -29.70 | |
| Other financial expenses | -0.93 | -32.94 |
| Pre-tax profit | -0.93 | -62.64 |
| Net earnings | -0.93 | -62.64 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 6.81 | |
| Finished products/goods | 40.00 | |
| Inventories total | 46.81 | |
| Current amounts owed by group member comp. | 144.15 | |
| Short term receivables total | 144.15 | |
| Cash and bank deposits | 104.35 | 77.92 |
| Cash and cash equivalents | 104.35 | 77.92 |
| Balance sheet total (assets) | 248.50 | 124.73 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | - 502.63 | |
| Profit of the financial year | -0.93 | -62.64 |
| Shareholders equity total | 39.07 | - 525.27 |
| Non-current advances received | 650.00 | |
| Non-current liabilities total | 650.00 | |
| Other non-interest bearing current liabilities | 209.42 | |
| Current liabilities total | 209.42 | |
| Balance sheet total (liabilities) | 248.50 | 124.73 |
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.