Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -51.74 | -74.48 |
| EBIT | -51.74 | -74.48 |
| Other financial income | 0.04 | |
| Other financial expenses | -0.34 | -2.11 |
| Pre-tax profit | -52.08 | -76.55 |
| Net earnings | -52.08 | -76.55 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 12.00 | 30.11 |
| Short term receivables total | 12.00 | 30.11 |
| Cash and bank deposits | 200.12 | 160.27 |
| Cash and cash equivalents | 200.12 | 160.27 |
| Balance sheet total (assets) | 212.12 | 190.38 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 41.00 | 41.00 |
| Retained earnings | 223.20 | 171.12 |
| Profit of the financial year | -52.08 | -76.55 |
| Shareholders equity total | 212.12 | 135.57 |
| Non-current liabilities total | ||
| Current owed to group member | 54.81 | |
| Current liabilities total | 54.81 | |
| Balance sheet total (liabilities) | 212.12 | 190.38 |
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.