Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -2.47 | -22.08 |
| Gross profit | -2.47 | -22.08 |
| EBIT | -2.47 | -22.08 |
| Other financial expenses | -0.13 | |
| Pre-tax profit | -2.60 | -22.08 |
| Net earnings | -2.60 | -22.08 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 340.00 | 433.00 |
| Inventories total | 340.00 | 433.00 |
| Current other receivables | 2.24 | |
| Short term receivables total | 2.24 | |
| Cash and bank deposits | 21.40 | 10.27 |
| Cash and cash equivalents | 21.40 | 10.27 |
| Balance sheet total (assets) | 361.40 | 445.51 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -7.60 | |
| Profit of the financial year | -2.60 | -22.08 |
| Shareholders equity total | 37.40 | 10.32 |
| Non-current liabilities total | ||
| Current trade creditors | 7.55 | |
| Current owed to participating | 284.00 | 384.00 |
| Other non-interest bearing current liabilities | 40.00 | 43.64 |
| Current liabilities total | 324.00 | 435.19 |
| Balance sheet total (liabilities) | 361.40 | 445.51 |
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.