Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 814.80 | 773.44 |
| Employee benefit expenses | -1 233.60 | -1 532.76 |
| EBIT | - 418.80 | - 759.32 |
| Other financial expenses | -0.25 | -18.88 |
| Pre-tax profit | - 419.06 | - 778.21 |
| Net earnings | - 419.06 | - 778.21 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 562.50 | |
| Current amounts owed by group member comp. | 211.97 | |
| Short term receivables total | 562.50 | 211.97 |
| Cash and bank deposits | 1.20 | 19.05 |
| Cash and cash equivalents | 1.20 | 19.05 |
| Balance sheet total (assets) | 563.70 | 231.02 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | - 419.06 | |
| Profit of the financial year | - 419.06 | - 778.21 |
| Shareholders equity total | - 379.06 | -1 157.26 |
| Non-current liabilities total | ||
| Current trade creditors | 10.00 | 10.00 |
| Current owed to group member | 42.30 | |
| Other non-interest bearing current liabilities | 890.46 | 1 378.28 |
| Current liabilities total | 942.76 | 1 388.28 |
| Balance sheet total (liabilities) | 563.70 | 231.02 |
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.