Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | -1.57 | 33.00 |
| External services | -2.13 | |
| Gross profit | -1.57 | 30.87 |
| EBIT | -1.57 | 30.87 |
| Income from other inv. held as non-curr. assets | 0.14 | |
| Pre-tax profit | -1.57 | 31.01 |
| Income taxes | -11.62 | |
| Net earnings | -1.57 | 19.39 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 38.52 | 62.31 |
| Cash and cash equivalents | 38.52 | 62.31 |
| Balance sheet total (assets) | 38.52 | 62.31 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 38.52 | 40.00 |
| Other reserves | -2.61 | |
| Retained earnings | 1.57 | |
| Profit of the financial year | -1.57 | 19.39 |
| Shareholders equity total | 38.52 | 56.78 |
| Non-current liabilities total | ||
| Current owed to participating | 1.43 | |
| Short-term deferred tax liabilities | -0.04 | |
| Other non-interest bearing current liabilities | 4.14 | |
| Current liabilities total | 5.53 | |
| Balance sheet total (liabilities) | 38.52 | 62.31 |
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.