Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 134.14 | - 169.88 |
| Employee benefit expenses | -67.22 | - 137.00 |
| EBIT | 66.92 | - 306.88 |
| Other financial expenses | -0.05 | -0.05 |
| Pre-tax profit | 66.88 | - 306.93 |
| Income taxes | -15.15 | |
| Net earnings | 51.73 | - 306.93 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 143.59 | 36.20 |
| Current other receivables | -0.00 | -0.00 |
| Short term receivables total | 143.59 | 36.20 |
| Cash and bank deposits | 27.21 | 22.90 |
| Cash and cash equivalents | 27.21 | 22.90 |
| Balance sheet total (assets) | 170.80 | 59.11 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 51.73 | |
| Profit of the financial year | 51.73 | - 306.93 |
| Shareholders equity total | 91.73 | - 215.21 |
| Provisions | -0.00 | |
| Non-current liabilities total | ||
| Current loans from credit institutions | 19.04 | |
| Current trade creditors | 206.98 | |
| Short-term deferred tax liabilities | 15.15 | |
| Other non-interest bearing current liabilities | 63.92 | 48.30 |
| Current liabilities total | 79.07 | 274.31 |
| Balance sheet total (liabilities) | 170.80 | 59.11 |
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.