Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 519.00 | 262.47 |
| Employee benefit expenses | - 522.96 | - 253.30 |
| EBIT | -3.96 | 9.16 |
| Other financial expenses | -1.79 | -1.80 |
| Pre-tax profit | -5.74 | 7.36 |
| Income taxes | -1.49 | |
| Net earnings | -5.74 | 5.87 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 22.00 | 20.07 |
| Current amounts owed by group member comp. | 4.42 | |
| Current other receivables | 10.00 | 14.42 |
| Current deferred tax assets | 3.24 | 4.18 |
| Short term receivables total | 39.66 | 38.68 |
| Cash and bank deposits | 9.87 | 27.32 |
| Cash and cash equivalents | 9.87 | 27.32 |
| Balance sheet total (assets) | 49.53 | 66.00 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -5.74 | |
| Profit of the financial year | -5.74 | 5.87 |
| Shareholders equity total | 34.26 | 40.13 |
| Non-current liabilities total | ||
| Current owed to participating | 3.00 | |
| Short-term deferred tax liabilities | 1.49 | |
| Other non-interest bearing current liabilities | 15.28 | 21.38 |
| Current liabilities total | 15.28 | 25.87 |
| Balance sheet total (liabilities) | 49.53 | 66.00 |
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.