Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 2 455.61 | - 183.66 |
| Employee benefit expenses | -2 668.74 | - 393.64 |
| EBIT | - 213.13 | - 577.30 |
| Other financial expenses | -5.97 | -2.22 |
| Pre-tax profit | - 219.10 | - 579.52 |
| Net earnings | - 219.10 | - 579.52 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 230.93 | 70.17 |
| Current other receivables | 351.05 | |
| Short term receivables total | 581.98 | 70.17 |
| Cash and bank deposits | 28.68 | 0.80 |
| Cash and cash equivalents | 28.68 | 0.80 |
| Balance sheet total (assets) | 610.66 | 70.97 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | - 219.10 | |
| Profit of the financial year | - 219.10 | - 579.52 |
| Shareholders equity total | - 179.10 | - 758.62 |
| Non-current liabilities total | ||
| Current trade creditors | 358.16 | 249.49 |
| Current owed to participating | 149.34 | 449.86 |
| Other non-interest bearing current liabilities | 282.26 | 130.25 |
| Current liabilities total | 789.77 | 829.59 |
| Balance sheet total (liabilities) | 610.66 | 70.97 |
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.