Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 355.63 | 631.31 |
| Employee benefit expenses | - 342.54 | - 412.40 |
| Other operating expenses | -85.59 | - 336.43 |
| Total depreciation | -22.51 | -32.24 |
| EBIT | -95.00 | - 149.76 |
| Other financial income | 0.03 | |
| Other financial expenses | -0.78 | |
| Pre-tax profit | -95.77 | - 149.72 |
| Net earnings | -95.77 | - 149.72 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 214.99 | 182.75 |
| Tangible assets total | 214.99 | 182.75 |
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 42.00 | 84.84 |
| Inventories total | 42.00 | 84.84 |
| Current trade debtors | 36.63 | 13.90 |
| Short term receivables total | 36.63 | 13.90 |
| Cash and bank deposits | 131.60 | 127.90 |
| Cash and cash equivalents | 131.60 | 127.90 |
| Balance sheet total (assets) | 425.22 | 409.39 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -95.77 | |
| Profit of the financial year | -95.77 | - 149.72 |
| Shareholders equity total | -55.77 | - 205.50 |
| Non-current owed to group member | 100.00 | 100.00 |
| Non-current liabilities total | 100.00 | 100.00 |
| Current trade creditors | 20.92 | 25.60 |
| Current owed to group member | 317.85 | 417.85 |
| Other non-interest bearing current liabilities | 42.23 | 71.45 |
| Current liabilities total | 381.00 | 514.89 |
| Balance sheet total (liabilities) | 425.22 | 409.39 |
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.