Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 865.55 | 359.94 |
| Employee benefit expenses | - 830.23 | - 392.55 |
| EBIT | 35.31 | -32.61 |
| Other financial income | -5.77 | -0.49 |
| Other financial expenses | -0.08 | |
| Pre-tax profit | 29.47 | -33.09 |
| Net earnings | 29.47 | -33.09 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 0.03 | |
| Current other receivables | 0.01 | |
| Short term receivables total | 0.01 | 0.03 |
| Cash and bank deposits | 116.55 | 32.37 |
| Cash and cash equivalents | 116.55 | 32.37 |
| Balance sheet total (assets) | 116.56 | 32.40 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 22.50 | |
| Retained earnings | -22.50 | 6.97 |
| Profit of the financial year | 29.47 | -33.09 |
| Shareholders equity total | 69.47 | 13.88 |
| Non-current liabilities total | ||
| Current trade creditors | 9.26 | |
| Other non-interest bearing current liabilities | 37.83 | 18.52 |
| Current liabilities total | 47.09 | 18.52 |
| Balance sheet total (liabilities) | 116.56 | 32.40 |
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.