Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 220.52 | 503.51 |
| Employee benefit expenses | - 201.82 | - 522.74 |
| EBIT | 18.70 | -19.23 |
| Other financial expenses | -0.30 | -0.02 |
| Pre-tax profit | 18.40 | -19.25 |
| Income taxes | -5.15 | |
| Net earnings | 13.25 | -19.25 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 14.58 | 25.00 |
| Short term receivables total | 14.58 | 25.00 |
| Cash and bank deposits | 82.60 | 49.35 |
| Cash and cash equivalents | 82.60 | 49.35 |
| Balance sheet total (assets) | 97.18 | 74.35 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 13.25 | |
| Profit of the financial year | 13.25 | -19.25 |
| Shareholders equity total | 53.25 | 34.00 |
| Non-current liabilities total | ||
| Current trade creditors | 7.50 | |
| Current owed to participating | 1.31 | 1.31 |
| Other non-interest bearing current liabilities | 35.12 | 39.04 |
| Current liabilities total | 43.93 | 40.34 |
| Balance sheet total (liabilities) | 97.18 | 74.35 |
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.