Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -62.90 | |
| Employee benefit expenses | -38.97 | -6.25 |
| Total depreciation | -5.40 | -5.92 |
| EBIT | -50.97 | -75.08 |
| Other financial expenses | -0.13 | -0.29 |
| Pre-tax profit | -51.10 | -75.37 |
| Net earnings | -51.10 | -75.37 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 4.40 | 0.57 |
| Short term receivables total | 4.40 | 0.57 |
| Cash and bank deposits | 20.48 | 29.48 |
| Cash and cash equivalents | 20.48 | 29.48 |
| Balance sheet total (assets) | 24.87 | 30.05 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -2.04 | -53.14 |
| Profit of the financial year | -51.10 | -75.37 |
| Shareholders equity total | -13.14 | -88.51 |
| Non-current liabilities total | ||
| Current owed to participating | 38.01 | 118.56 |
| Current liabilities total | 38.01 | 118.56 |
| Balance sheet total (liabilities) | 24.87 | 30.05 |
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.