Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 223.25 | 1 301.01 |
| Employee benefit expenses | - 365.97 | -1 570.09 |
| EBIT | - 142.72 | - 269.08 |
| Other financial expenses | -4.54 | -9.83 |
| Income from other inv. held as non-curr. assets | 0.02 | |
| Pre-tax profit | - 147.26 | - 278.89 |
| Net earnings | - 147.26 | - 278.89 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 89.00 | 133.00 |
| Investments total | 89.00 | 133.00 |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 11.99 | 27.65 |
| Cash and cash equivalents | 11.99 | 27.65 |
| Balance sheet total (assets) | 100.99 | 160.65 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | - 147.26 | |
| Profit of the financial year | - 147.26 | - 278.89 |
| Shareholders equity total | - 107.26 | - 386.15 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 208.25 | 546.81 |
| Current liabilities total | 208.25 | 546.81 |
| Balance sheet total (liabilities) | 100.99 | 160.65 |
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.