Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 241.07 | 546.32 | 410.03 |
| Employee benefit expenses | - 270.50 | - 733.46 | - 502.43 |
| EBIT | -29.43 | - 187.13 | -92.40 |
| Other financial income | 0.19 | ||
| Other financial expenses | -2.82 | -1.09 | -0.18 |
| Pre-tax profit | -32.25 | - 188.22 | -92.39 |
| Net earnings | -32.25 | - 188.22 | -92.39 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Other receivables | 9.56 | 9.56 | |
| Investments total | 9.56 | 9.56 | |
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 256.65 | 60.36 | 54.96 |
| Cash and cash equivalents | 256.65 | 60.36 | 54.96 |
| Balance sheet total (assets) | 266.21 | 69.92 | 54.96 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Share premium account | 193.29 | 193.29 | 193.29 |
| Retained earnings | -32.25 | - 220.47 | |
| Profit of the financial year | -32.25 | - 188.22 | -92.39 |
| Shareholders equity total | 201.04 | 12.82 | -79.57 |
| Non-current liabilities total | |||
| Current trade creditors | 7.00 | 7.00 | 7.00 |
| Current owed to participating | 26.80 | ||
| Other non-interest bearing current liabilities | 58.17 | 50.11 | 100.73 |
| Current liabilities total | 65.17 | 57.11 | 134.53 |
| Balance sheet total (liabilities) | 266.21 | 69.92 | 54.96 |
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.