Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 736.46 | 492.74 |
| Employee benefit expenses | - 387.21 | - 210.00 |
| EBIT | -15.64 | -48.49 |
| Other financial expenses | -1.71 | -1.33 |
| Pre-tax profit | -17.35 | -49.82 |
| Income taxes | 3.81 | 9.03 |
| Net earnings | -13.54 | -40.80 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 3.80 | 12.83 |
| Short term receivables total | 3.80 | 12.83 |
| Cash and bank deposits | 95.33 | 34.82 |
| Cash and cash equivalents | 95.33 | 34.82 |
| Balance sheet total (assets) | 99.14 | 47.65 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -17.97 | |
| Profit of the financial year | -13.54 | -40.80 |
| Shareholders equity total | 26.46 | -18.77 |
| Non-current liabilities total | ||
| Current trade creditors | 3.00 | |
| Current owed to participating | 39.10 | |
| Other non-interest bearing current liabilities | 33.58 | 63.43 |
| Current liabilities total | 72.68 | 66.43 |
| Balance sheet total (liabilities) | 99.14 | 47.65 |
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.