Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 38.68 | 223.53 |
| Employee benefit expenses | - 186.36 | - 336.76 |
| EBIT | - 147.69 | - 113.23 |
| Other financial expenses | -16.52 | -13.66 |
| Pre-tax profit | - 164.21 | - 126.88 |
| Income taxes | 59.56 | |
| Net earnings | - 164.21 | -67.33 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 72.19 | 250.62 |
| Current other receivables | 15.66 | |
| Current deferred tax assets | 59.56 | |
| Short term receivables total | 87.85 | 310.18 |
| Balance sheet total (assets) | 87.85 | 310.18 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | - 164.21 | |
| Profit of the financial year | - 164.21 | -67.33 |
| Shareholders equity total | - 124.21 | - 191.53 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 84.77 | 72.46 |
| Current trade creditors | 46.01 | 209.56 |
| Other non-interest bearing current liabilities | 81.28 | 219.69 |
| Current liabilities total | 212.05 | 501.71 |
| Balance sheet total (liabilities) | 87.85 | 310.18 |
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.