Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 1 041.80 | 2 019.49 |
| External services | - 316.70 | - 364.73 |
| Gross profit | 725.10 | 1 654.76 |
| Employee benefit expenses | - 707.62 | -1 708.04 |
| EBIT | 17.48 | -53.28 |
| Pre-tax profit | 17.48 | -53.28 |
| Income taxes | -3.92 | |
| Net earnings | 13.56 | -53.28 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Other tangible assets | 143.00 | |
| Tangible assets total | 143.00 | |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 208.02 | |
| Short term receivables total | 208.02 | |
| Cash and bank deposits | 164.37 | 175.47 |
| Cash and cash equivalents | 164.37 | 175.47 |
| Balance sheet total (assets) | 164.37 | 526.49 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 13.56 | |
| Profit of the financial year | 13.56 | -53.28 |
| Shareholders equity total | 53.56 | 0.28 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 3.92 | |
| Other non-interest bearing current liabilities | 106.89 | 526.21 |
| Current liabilities total | 110.81 | 526.21 |
| Balance sheet total (liabilities) | 164.37 | 526.49 |
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.