Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 310.75 | 663.35 |
| Employee benefit expenses | - 152.14 | - 419.30 |
| Total depreciation | -87.75 | - 284.49 |
| EBIT | 70.86 | -40.43 |
| Other financial expenses | -7.10 | -45.06 |
| Pre-tax profit | 63.77 | -85.49 |
| Income taxes | -18.60 | 18.37 |
| Net earnings | 45.17 | -67.12 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Development expenditure | 857.46 | 1 480.30 |
| Intangible assets total | 857.46 | 1 480.30 |
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 197.95 | 285.59 |
| Short term receivables total | 197.95 | 285.59 |
| Cash and bank deposits | 98.07 | 77.54 |
| Cash and cash equivalents | 98.07 | 77.54 |
| Balance sheet total (assets) | 1 153.48 | 1 843.43 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 400.00 | 400.00 |
| Other reserves | 1 154.63 | |
| Retained earnings | -1 109.46 | |
| Profit of the financial year | 45.17 | -67.12 |
| Shareholders equity total | 445.17 | 378.05 |
| Provisions | 18.60 | 0.23 |
| Non-current liabilities total | ||
| Advances received | 63.50 | 93.55 |
| Current trade creditors | 93.54 | 46.27 |
| Other non-interest bearing current liabilities | 532.68 | 1 325.34 |
| Current liabilities total | 689.72 | 1 465.15 |
| Balance sheet total (liabilities) | 1 153.48 | 1 843.43 |
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.