Income statement (kUSD)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Change in stocks | 6 979.00 | 9 343.00 |
| External services | - 152.00 | - 149.00 |
| Gross profit | 6 827.00 | 9 194.00 |
| EBIT | 6 827.00 | 9 194.00 |
| Other financial income | 148.00 | 776.00 |
| Other financial expenses | -1 044.00 | |
| Pre-tax profit | 5 931.00 | 9 970.00 |
| Net earnings | 5 931.00 | 9 970.00 |
Assets (kUSD)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Non-current loans receivable | 26 288.00 | 52 465.00 |
| Long term receivables total | 26 288.00 | 52 465.00 |
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 50.00 | 327.00 |
| Cash and cash equivalents | 50.00 | 327.00 |
| Balance sheet total (assets) | 26 338.00 | 52 792.00 |
Equity and liabilities (kUSD)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 20 400.00 | 36 883.00 |
| Retained earnings | 5 931.00 | |
| Profit of the financial year | 5 931.00 | 9 970.00 |
| Shareholders equity total | 26 331.00 | 52 784.00 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 7.00 | 8.00 |
| Current liabilities total | 7.00 | 8.00 |
| Balance sheet total (liabilities) | 26 338.00 | 52 792.00 |
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.