Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 132.78 | 97.68 |
| Employee benefit expenses | - 201.82 | |
| EBIT | 132.78 | - 104.13 |
| Other financial income | 0.34 | |
| Other financial expenses | -0.21 | -1.59 |
| Pre-tax profit | 132.57 | - 105.39 |
| Income taxes | -29.33 | |
| Net earnings | 103.25 | - 105.39 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 1.20 | |
| Investments total | 1.20 | |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 1.57 | |
| Short term receivables total | 1.57 | |
| Cash and bank deposits | 230.53 | 107.75 |
| Cash and cash equivalents | 230.53 | 107.75 |
| Balance sheet total (assets) | 232.10 | 108.95 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 7.47 | 137.48 |
| Profit of the financial year | 103.25 | - 105.39 |
| Shareholders equity total | 150.72 | 72.09 |
| Non-current liabilities total | ||
| Current trade creditors | 3.44 | 0.55 |
| Current owed to participating | 17.50 | |
| Short-term deferred tax liabilities | 29.33 | |
| Other non-interest bearing current liabilities | 31.12 | 36.31 |
| Current liabilities total | 81.38 | 36.86 |
| Balance sheet total (liabilities) | 232.10 | 108.95 |
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.