Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -35.35 | 116.21 |
| Employee benefit expenses | -4.08 | - 199.75 |
| Total depreciation | -7.00 | |
| EBIT | -46.43 | -83.55 |
| Other financial expenses | -1.65 | |
| Pre-tax profit | -46.43 | -85.20 |
| Net earnings | -46.43 | -85.20 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 21.90 | 21.90 |
| Investments total | 21.90 | 21.90 |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 4.40 | 16.64 |
| Cash and cash equivalents | 4.40 | 16.64 |
| Balance sheet total (assets) | 26.30 | 38.54 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -46.43 | |
| Profit of the financial year | -46.43 | -85.20 |
| Shareholders equity total | -6.43 | -91.63 |
| Non-current advances received | 7.27 | |
| Non-current owed to group member | 22.58 | 0.25 |
| Non-current deferred tax liabilities | 10.15 | 122.66 |
| Non-current liabilities total | 32.73 | 130.17 |
| Current liabilities total | ||
| Balance sheet total (liabilities) | 26.30 | 38.54 |
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.