Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 216.66 | 612.18 |
| Employee benefit expenses | - 229.36 | - 413.03 |
| Other operating expenses | -46.00 | |
| Total depreciation | -29.71 | -3.94 |
| EBIT | -42.41 | 149.21 |
| Other financial expenses | -1.95 | -4.61 |
| Pre-tax profit | -44.36 | 144.61 |
| Income taxes | -25.10 | |
| Net earnings | -44.36 | 119.51 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 118.58 | |
| Tangible assets total | 118.58 | |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 22.91 | 13.25 |
| Prepayments and accrued income | 15.00 | |
| Short term receivables total | 37.91 | 13.25 |
| Cash and bank deposits | 28.34 | 167.21 |
| Cash and cash equivalents | 28.34 | 167.21 |
| Balance sheet total (assets) | 66.25 | 299.04 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -61.86 | |
| Profit of the financial year | -44.36 | 119.51 |
| Shareholders equity total | -4.36 | 97.65 |
| Non-current liabilities total | ||
| Current trade creditors | 3.05 | 32.12 |
| Current owed to participating | 15.05 | 63.39 |
| Short-term deferred tax liabilities | 27.04 | |
| Other non-interest bearing current liabilities | 52.50 | 78.85 |
| Current liabilities total | 70.61 | 201.39 |
| Balance sheet total (liabilities) | 66.25 | 299.04 |
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.