Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 367.52 | 300.50 |
| Employee benefit expenses | - 480.13 | - 225.04 |
| EBIT | - 112.61 | 75.46 |
| Other financial expenses | -0.95 | -0.39 |
| Pre-tax profit | - 113.56 | 75.07 |
| Income taxes | 21.23 | -16.69 |
| Net earnings | -92.32 | 58.38 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 21.23 | 4.55 |
| Short term receivables total | 21.23 | 4.55 |
| Other current investments | 25.00 | |
| Cash and bank deposits | 118.22 | 13.88 |
| Cash and cash equivalents | 118.22 | 38.88 |
| Balance sheet total (assets) | 139.46 | 43.42 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -92.32 | |
| Profit of the financial year | -92.32 | 58.38 |
| Shareholders equity total | -52.32 | 6.06 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 9.92 | |
| Other non-interest bearing current liabilities | 191.78 | 27.45 |
| Current liabilities total | 191.78 | 37.37 |
| Balance sheet total (liabilities) | 139.46 | 43.42 |
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.