Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 275.19 | 4.39 |
| Wages and salaries | - 301.38 | |
| Social security expenses | -11.41 | |
| EBIT | -37.60 | 4.39 |
| Other financial income | 0.01 | |
| Pre-tax profit | -37.60 | 4.41 |
| Income taxes | -1.00 | |
| Net earnings | -37.60 | 3.41 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 19.96 | |
| Current other receivables | 2.40 | |
| Short term receivables total | 2.40 | 19.96 |
| Cash and bank deposits | 40.00 | 77.86 |
| Cash and cash equivalents | 40.00 | 77.86 |
| Balance sheet total (assets) | 42.40 | 97.82 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 2.40 | 5.81 |
| Retained earnings | 37.60 | -3.41 |
| Profit of the financial year | -37.60 | 3.41 |
| Shareholders equity total | 42.40 | 45.81 |
| Non-current liabilities total | ||
| Current owed to group member | 17.50 | |
| Short-term deferred tax liabilities | 1.00 | |
| Other non-interest bearing current liabilities | 33.51 | |
| Current liabilities total | 52.01 | |
| Balance sheet total (liabilities) | 42.40 | 97.82 |
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.