Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 153.79 | 134.45 |
| Wages and salaries | -5.00 | -19.38 |
| Social security expenses | -0.67 | -14.12 |
| Other operating expenses | - 145.33 | - 105.51 |
| EBIT | 2.79 | -4.56 |
| Other financial expenses | -0.42 | -0.66 |
| Pre-tax profit | 2.38 | -5.22 |
| Income taxes | -0.52 | 0.02 |
| Net earnings | 1.85 | -5.20 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 12.44 | |
| Short term receivables total | 12.44 | |
| Cash and bank deposits | 89.69 | 52.44 |
| Cash and cash equivalents | 89.69 | 52.44 |
| Balance sheet total (assets) | 89.69 | 64.88 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 1.85 | |
| Profit of the financial year | 1.85 | -5.20 |
| Shareholders equity total | 41.85 | 36.65 |
| Non-current liabilities total | ||
| Current trade creditors | 0.46 | 3.50 |
| Short-term deferred tax liabilities | 0.52 | |
| Other non-interest bearing current liabilities | 46.86 | 24.73 |
| Current liabilities total | 47.84 | 28.23 |
| Balance sheet total (liabilities) | 89.69 | 64.88 |
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.