Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 242.33 | 953.55 |
| Employee benefit expenses | - 311.48 | - 862.00 |
| EBIT | -69.15 | 91.55 |
| Other financial income | 0.04 | |
| Other financial expenses | -1.34 | -1.76 |
| Pre-tax profit | -70.49 | 89.83 |
| Income taxes | -1.03 | -20.38 |
| Net earnings | -71.52 | 69.45 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 113.00 | 210.00 |
| Inventories total | 113.00 | 210.00 |
| Current trade debtors | 88.07 | |
| Prepayments and accrued income | 13.43 | |
| Current other receivables | 76.17 | |
| Current deferred tax assets | 9.12 | |
| Short term receivables total | 9.12 | 177.67 |
| Cash and bank deposits | 161.52 | 99.41 |
| Cash and cash equivalents | 161.52 | 99.41 |
| Balance sheet total (assets) | 283.64 | 487.08 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -71.52 | |
| Profit of the financial year | -71.52 | 69.45 |
| Shareholders equity total | -31.52 | 37.92 |
| Non-current liabilities total | ||
| Current trade creditors | 72.50 | |
| Current owed to participating | 69.10 | 98.10 |
| Short-term deferred tax liabilities | 21.68 | |
| Other non-interest bearing current liabilities | 173.56 | 329.37 |
| Current liabilities total | 315.17 | 449.16 |
| Balance sheet total (liabilities) | 283.64 | 487.08 |
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.