Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -4.12 | |
| EBIT | -7.36 | -4.12 |
| Other financial expenses | -0.11 | |
| Pre-tax profit | -7.47 | -4.12 |
| Net earnings | -7.47 | -4.12 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 48.51 | 43.33 |
| Inventories total | 48.51 | 43.33 |
| Current other receivables | 0.20 | |
| Short term receivables total | 0.20 | |
| Cash and bank deposits | 4.57 | 6.74 |
| Cash and cash equivalents | 4.57 | 6.74 |
| Balance sheet total (assets) | 53.28 | 50.06 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -7.47 | |
| Profit of the financial year | -7.47 | -4.12 |
| Shareholders equity total | 32.53 | 28.41 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 20.75 | 21.65 |
| Current liabilities total | 20.75 | 21.65 |
| Balance sheet total (liabilities) | 53.28 | 50.06 |
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.