Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 45.93 |
| External services | -8.24 |
| Gross profit | 37.70 |
| Wages and salaries | -48.17 |
| EBIT | -10.48 |
| Other financial income | 0.00 |
| Pre-tax profit | -10.47 |
| Net earnings | -10.47 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 40.00 | 40.00 | ||
| Short term receivables total | 40.00 | 40.00 | ||
| Cash and bank deposits | 40.00 | 40.00 | 70.34 | |
| Cash and cash equivalents | 40.00 | 40.00 | 70.34 | |
| Balance sheet total (assets) | 40.00 | 40.00 | 40.00 | 110.34 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Profit of the financial year | -10.47 | |||
| Shareholders equity total | 40.00 | 40.00 | 40.00 | 29.53 |
| Non-current trade creditors | 62.51 | |||
| Non-current deferred tax liabilities | 18.30 | |||
| Non-current liabilities total | 80.82 | |||
| Current liabilities total | ||||
| Balance sheet total (liabilities) | 40.00 | 40.00 | 40.00 | 110.34 |
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.