Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 803.11 | 2 289.31 |
| Employee benefit expenses | -1 048.88 | -2 311.01 |
| Total depreciation | -12.86 | -10.36 |
| EBIT | - 258.62 | -32.05 |
| Other financial income | 0.10 | 4.49 |
| Other financial expenses | -5.28 | -29.18 |
| Pre-tax profit | - 263.80 | -56.75 |
| Income taxes | 56.10 | 5.00 |
| Net earnings | - 207.70 | -51.74 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Goodwill | 17.14 | 14.29 |
| Intangible assets total | 17.14 | 14.29 |
| Machinery and equipment | 30.00 | 22.50 |
| Tangible assets total | 30.00 | 22.50 |
| Other receivables | 29.93 | 29.93 |
| Investments total | 29.93 | 29.93 |
| Long term receivables total | ||
| Raw materials and consumables | 25.00 | |
| Inventories total | 25.00 | |
| Current trade debtors | 74.60 | 99.37 |
| Current other receivables | 92.98 | |
| Current deferred tax assets | 56.10 | 61.10 |
| Short term receivables total | 130.70 | 253.45 |
| Cash and bank deposits | 220.80 | 39.35 |
| Cash and cash equivalents | 220.80 | 39.35 |
| Balance sheet total (assets) | 428.58 | 384.51 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | - 207.70 | |
| Profit of the financial year | - 207.70 | -51.74 |
| Shareholders equity total | - 167.70 | - 219.44 |
| Non-current liabilities total | ||
| Current trade creditors | 113.58 | 151.43 |
| Current owed to participating | 8.02 | 38.47 |
| Other non-interest bearing current liabilities | 474.67 | 414.06 |
| Current liabilities total | 596.28 | 603.96 |
| Balance sheet total (liabilities) | 428.58 | 384.51 |
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.