Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 53.78 | 190.02 |
| Employee benefit expenses | -53.07 | - 215.00 |
| EBIT | 0.72 | -24.99 |
| Other financial income | 0.17 | |
| Other financial expenses | -6.57 | -2.45 |
| Pre-tax profit | -5.86 | -27.26 |
| Income taxes | -0.13 | |
| Net earnings | -5.99 | -27.26 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 20.00 | |
| Inventories total | 20.00 | |
| Current other receivables | 0.83 | |
| Short term receivables total | 0.83 | |
| Cash and bank deposits | 62.52 | 50.25 |
| Cash and cash equivalents | 62.52 | 50.25 |
| Balance sheet total (assets) | 63.35 | 70.25 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -5.99 | |
| Profit of the financial year | -5.99 | -27.26 |
| Shareholders equity total | 34.01 | 6.75 |
| Non-current liabilities total | ||
| Current trade creditors | 6.00 | 13.70 |
| Short-term deferred tax liabilities | 0.13 | |
| Other non-interest bearing current liabilities | 23.20 | 49.80 |
| Current liabilities total | 29.34 | 63.51 |
| Balance sheet total (liabilities) | 63.35 | 70.25 |
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.