Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -26.09 | -17.72 |
| Gross profit | -26.09 | -17.72 |
| EBIT | -26.09 | -17.72 |
| Other financial expenses | -2.67 | -4.97 |
| Pre-tax profit | -28.76 | -22.69 |
| Net earnings | -28.76 | -22.69 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 71.30 | 115.57 |
| Cash and cash equivalents | 71.30 | 115.57 |
| Balance sheet total (assets) | 71.30 | 115.57 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Other reserves | 113.88 | |
| Retained earnings | -28.76 | |
| Profit of the financial year | -28.76 | -22.69 |
| Shareholders equity total | 11.24 | 102.43 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 60.06 | 13.14 |
| Current liabilities total | 60.06 | 13.14 |
| Balance sheet total (liabilities) | 71.30 | 115.57 |
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.