Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 154.56 | 252.63 |
| Employee benefit expenses | - 135.57 | - 305.72 |
| EBIT | 18.99 | -53.08 |
| Other financial expenses | -1.78 | -0.69 |
| Pre-tax profit | 17.21 | -53.77 |
| Income taxes | -4.16 | |
| Net earnings | 13.05 | -53.77 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 110.00 | 35.31 |
| Current other receivables | 42.67 | 42.67 |
| Short term receivables total | 152.67 | 77.98 |
| Cash and bank deposits | 27.99 | 4.97 |
| Cash and cash equivalents | 27.99 | 4.97 |
| Balance sheet total (assets) | 180.66 | 82.95 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 13.05 | |
| Profit of the financial year | 13.05 | -53.77 |
| Shareholders equity total | 53.05 | -0.72 |
| Non-current liabilities total | ||
| Current owed to participating | 0.10 | |
| Other non-interest bearing current liabilities | 127.61 | 83.58 |
| Current liabilities total | 127.61 | 83.68 |
| Balance sheet total (liabilities) | 180.66 | 82.95 |
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.