Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -57.32 | -24.58 |
| EBIT | -57.32 | -24.58 |
| Other financial expenses | -0.15 | -1.24 |
| Pre-tax profit | -57.47 | -25.81 |
| Income taxes | 12.64 | -12.64 |
| Net earnings | -44.83 | -38.46 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 14.35 | 3.89 |
| Short term receivables total | 14.35 | 3.89 |
| Balance sheet total (assets) | 14.35 | 3.89 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -44.83 | |
| Profit of the financial year | -44.83 | -38.46 |
| Shareholders equity total | -4.83 | -43.28 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 0.24 | 0.27 |
| Current trade creditors | 2.85 | 28.80 |
| Current owed to participating | 2.84 | 3.95 |
| Current owed to group member | 13.25 | 14.15 |
| Current liabilities total | 19.17 | 47.17 |
| Balance sheet total (liabilities) | 14.35 | 3.89 |
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.