Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 198.51 | 130.75 |
| Employee benefit expenses | - 217.98 | - 167.08 |
| EBIT | - 416.49 | -36.33 |
| Other financial expenses | -0.11 | -0.06 |
| Pre-tax profit | - 416.60 | -36.39 |
| Net earnings | - 416.60 | -36.39 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 115.12 | 185.21 | |
| Inventories total | 115.12 | 185.21 | |
| Short term receivables total | |||
| Cash and bank deposits | 40.00 | 83.65 | 99.17 |
| Cash and cash equivalents | 40.00 | 83.65 | 99.17 |
| Balance sheet total (assets) | 40.00 | 198.78 | 284.39 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 416.60 | ||
| Profit of the financial year | - 416.60 | -36.39 | |
| Shareholders equity total | 40.00 | - 376.60 | - 412.99 |
| Non-current liabilities total | |||
| Current owed to participating | 68.50 | 155.71 | |
| Other non-interest bearing current liabilities | 506.87 | 541.67 | |
| Current liabilities total | 575.37 | 697.38 | |
| Balance sheet total (liabilities) | 40.00 | 198.78 | 284.39 |
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.