Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -42.75 | -3.40 |
| EBIT | -42.75 | -3.40 |
| Other financial income | 9.34 | |
| Other financial expenses | -1.01 | |
| Pre-tax profit | -43.77 | 5.94 |
| Net earnings | -43.77 | 5.94 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 5.00 | |
| Inventories total | 5.00 | |
| Current trade debtors | 0.59 | |
| Current other receivables | 1.48 | |
| Short term receivables total | 2.08 | |
| Cash and bank deposits | 20.17 | 3.26 |
| Cash and cash equivalents | 20.17 | 3.26 |
| Balance sheet total (assets) | 27.25 | 3.26 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -43.77 | |
| Profit of the financial year | -43.77 | 5.94 |
| Shareholders equity total | -3.77 | 2.17 |
| Non-current liabilities total | ||
| Current trade creditors | 6.88 | |
| Other non-interest bearing current liabilities | 24.14 | 1.09 |
| Current liabilities total | 31.02 | 1.09 |
| Balance sheet total (liabilities) | 27.25 | 3.26 |
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.