Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 44.53 | |
| Other operating expenses | -73.50 | |
| EBIT | 44.53 | -73.50 |
| Other financial expenses | -1.58 | |
| Pre-tax profit | 42.94 | -73.50 |
| Income taxes | -9.45 | |
| Net earnings | 33.50 | -73.50 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 27.22 |
| Short term receivables total | 27.22 |
| Cash and bank deposits | 77.90 |
| Cash and cash equivalents | 77.90 |
| Balance sheet total (assets) | 105.12 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 33.50 | |
| Profit of the financial year | 33.50 | -73.50 |
| Shareholders equity total | 73.50 | |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 9.00 | |
| Other non-interest bearing current liabilities | 22.62 | |
| Current liabilities total | 31.62 | |
| Balance sheet total (liabilities) | 105.12 |
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.