Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 374.52 | 575.08 |
| Employee benefit expenses | -1 110.65 | -14.38 |
| EBIT | - 736.13 | 560.70 |
| Other financial expenses | -5.98 | -0.07 |
| Pre-tax profit | - 742.11 | 560.63 |
| Net earnings | - 742.11 | 560.63 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 30.00 | |
| Inventories total | 30.00 | |
| Current other receivables | 9.54 | 600.00 |
| Short term receivables total | 9.54 | 600.00 |
| Cash and bank deposits | 50.23 | 11.59 |
| Cash and cash equivalents | 50.23 | 11.59 |
| Balance sheet total (assets) | 59.77 | 641.60 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | - 742.11 | |
| Profit of the financial year | - 742.11 | 560.63 |
| Shareholders equity total | - 702.11 | - 141.47 |
| Non-current liabilities total | ||
| Current trade creditors | 293.59 | 121.18 |
| Other non-interest bearing current liabilities | 468.29 | 661.89 |
| Current liabilities total | 761.87 | 783.07 |
| Balance sheet total (liabilities) | 59.77 | 641.60 |
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.