Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 131.28 | 239.23 |
| Employee benefit expenses | - 215.71 | - 233.08 |
| EBIT | -84.44 | 6.15 |
| Other financial income | 0.47 | 0.29 |
| Other financial expenses | -9.69 | -7.81 |
| Pre-tax profit | -93.66 | -1.37 |
| Net earnings | -93.66 | -1.37 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 8.54 | 48.11 |
| Short term receivables total | 8.54 | 48.11 |
| Cash and bank deposits | 40.59 | 64.69 |
| Cash and cash equivalents | 40.59 | 64.69 |
| Balance sheet total (assets) | 49.13 | 112.80 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -93.66 | |
| Profit of the financial year | -93.66 | -1.37 |
| Shareholders equity total | -53.66 | -55.03 |
| Provisions | 0.00 | |
| Non-current owed to group member | 53.70 | |
| Non-current liabilities total | 53.70 | |
| Current trade creditors | 65.34 | 77.94 |
| Current owed to participating | 2.15 | |
| Other non-interest bearing current liabilities | 35.30 | 36.19 |
| Current liabilities total | 102.78 | 114.13 |
| Balance sheet total (liabilities) | 49.13 | 112.80 |
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.