Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 150.69 | 378.30 |
| Employee benefit expenses | - 177.79 | - 431.46 |
| EBIT | -27.10 | -53.17 |
| Other financial income | 0.01 | |
| Other financial expenses | -0.16 | |
| Pre-tax profit | -27.26 | -53.16 |
| Net earnings | -27.26 | -53.16 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 54.97 | 32.62 |
| Cash and cash equivalents | 54.97 | 32.62 |
| Balance sheet total (assets) | 54.97 | 32.62 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -27.26 | |
| Profit of the financial year | -27.26 | -53.16 |
| Shareholders equity total | 12.74 | -40.42 |
| Non-current liabilities total | ||
| Current trade creditors | 0.30 | |
| Other non-interest bearing current liabilities | 42.23 | 72.74 |
| Current liabilities total | 42.23 | 73.04 |
| Balance sheet total (liabilities) | 54.97 | 32.62 |
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.