Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -1.92 | -12.73 |
| EBIT | -1.92 | -12.73 |
| Other financial expenses | -0.12 | |
| Pre-tax profit | -1.92 | -12.85 |
| Income taxes | 2.49 | |
| Net earnings | -1.92 | -10.36 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 0.63 | |
| Current other receivables | 1.16 | |
| Current deferred tax assets | 2.49 | |
| Short term receivables total | 4.27 | |
| Cash and bank deposits | 40.00 | 32.60 |
| Cash and cash equivalents | 40.00 | 32.60 |
| Balance sheet total (assets) | 40.00 | 36.87 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -1.92 | |
| Profit of the financial year | -1.92 | -10.36 |
| Shareholders equity total | 38.08 | 27.72 |
| Non-current liabilities total | ||
| Current owed to participating | 1.92 | 9.15 |
| Current liabilities total | 1.92 | 9.15 |
| Balance sheet total (liabilities) | 40.00 | 36.87 |
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.