Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 0.60 | 2.00 |
| Other operating expenses | -9.16 | -18.98 |
| EBIT | -8.56 | -16.98 |
| Other financial expenses | -0.16 | |
| Pre-tax profit | -8.72 | -16.98 |
| Net earnings | -8.72 | -16.98 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 7.38 | |
| Short term receivables total | 7.38 | |
| Cash and bank deposits | 26.80 | 16.56 |
| Cash and cash equivalents | 26.80 | 16.56 |
| Balance sheet total (assets) | 34.18 | 16.56 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -8.72 | |
| Profit of the financial year | -8.72 | -16.98 |
| Shareholders equity total | 31.28 | 14.29 |
| Non-current owed to group member | 2.53 | 2.27 |
| Non-current liabilities total | 2.53 | 2.27 |
| Current trade creditors | 0.38 | |
| Current liabilities total | 0.38 | |
| Balance sheet total (liabilities) | 34.18 | 16.56 |
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.