Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | - 937.42 |
| Employee benefit expenses | - 856.28 |
| Total depreciation | -56.52 |
| EBIT | -1 850.22 |
| Other financial income | 0.70 |
| Other financial expenses | -57.94 |
| Pre-tax profit | -1 907.46 |
| Income taxes | 415.00 |
| Net earnings | -1 492.46 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Buildings | 127.86 |
| Machinery and equipment | 26.86 |
| Tangible assets total | 154.72 |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 20.00 |
| Inventories total | 20.00 |
| Prepayments and accrued income | 291.14 |
| Current other receivables | 96.43 |
| Current deferred tax assets | 415.00 |
| Short term receivables total | 802.57 |
| Balance sheet total (assets) | 977.29 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | -1 492.46 |
| Shareholders equity total | -1 452.46 |
| Non-current liabilities total | |
| Current loans from credit institutions | 863.61 |
| Current trade creditors | 954.62 |
| Other non-interest bearing current liabilities | 465.44 |
| Accruals and deferred income | 146.08 |
| Current liabilities total | 2 429.75 |
| Balance sheet total (liabilities) | 977.29 |
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.