Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 64.06 | 102.82 |
| External services | - 101.00 | - 134.69 |
| Gross profit | -36.94 | -31.87 |
| EBIT | -36.94 | -31.87 |
| Other financial income | 0.01 | |
| Other financial expenses | -2.72 | -0.66 |
| Pre-tax profit | -39.66 | -32.53 |
| Net earnings | -39.66 | -32.53 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 0.03 | 0.07 |
| Current other receivables | 2.70 | |
| Short term receivables total | 0.03 | 2.78 |
| Cash and bank deposits | 9.43 | 6.73 |
| Cash and cash equivalents | 9.43 | 6.73 |
| Balance sheet total (assets) | 9.46 | 9.50 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 39.84 | 39.84 |
| Other reserves | 1.37 | 39.43 |
| Retained earnings | 6.12 | -39.66 |
| Profit of the financial year | -39.66 | -32.53 |
| Shareholders equity total | 7.67 | 7.08 |
| Non-current liabilities total | ||
| Current trade creditors | 2.42 | |
| Other non-interest bearing current liabilities | 1.79 | |
| Current liabilities total | 1.79 | 2.42 |
| Balance sheet total (liabilities) | 9.46 | 9.50 |
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.