Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -49.72 | - 184.54 |
| EBIT | -49.72 | - 184.54 |
| Other financial income | 2.28 | |
| Other financial expenses | -0.47 | |
| Pre-tax profit | -50.19 | - 182.26 |
| Income taxes | 10.00 | -84.69 |
| Net earnings | -40.19 | - 266.95 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Development expenditure | 339.50 | 2 069.46 |
| Intangible assets total | 339.50 | 2 069.46 |
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 7.50 | |
| Current other receivables | 70.49 | 47.47 |
| Current deferred tax assets | 10.00 | |
| Short term receivables total | 80.49 | 54.97 |
| Cash and bank deposits | 3.27 | 391.97 |
| Cash and cash equivalents | 3.27 | 391.97 |
| Balance sheet total (assets) | 423.26 | 2 516.40 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 420.00 |
| Other reserves | 264.81 | 1 614.18 |
| Retained earnings | - 264.81 | - 504.36 |
| Profit of the financial year | -40.19 | - 266.95 |
| Shareholders equity total | -0.19 | 1 262.87 |
| Provisions | 74.69 | |
| Non-current liabilities total | ||
| Current loans from credit institutions | 0.13 | 3.49 |
| Current trade creditors | 31.69 | 1.19 |
| Current owed to participating | 760.00 | |
| Current owed to group member | 6.48 | 1 156.16 |
| Other non-interest bearing current liabilities | - 374.85 | 18.00 |
| Current liabilities total | 423.45 | 1 178.84 |
| Balance sheet total (liabilities) | 423.26 | 2 516.40 |
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.