Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -7.20 | 42.48 |
| EBIT | -7.20 | 42.48 |
| Other financial expenses | -0.27 | -15.00 |
| Income from other inv. held as non-curr. assets | -20.00 | |
| Pre-tax profit | -27.47 | 27.48 |
| Income taxes | -4.80 | |
| Net earnings | -27.47 | 22.68 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 34.15 | |
| Current other receivables | 13.00 | |
| Short term receivables total | 13.00 | 34.15 |
| Cash and bank deposits | 2.03 | 31.04 |
| Cash and cash equivalents | 2.03 | 31.04 |
| Balance sheet total (assets) | 15.03 | 65.18 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -27.47 | |
| Profit of the financial year | -27.47 | 22.68 |
| Shareholders equity total | 12.53 | 35.21 |
| Non-current liabilities total | ||
| Current trade creditors | 2.50 | 5.63 |
| Current owed to participating | 8.15 | |
| Short-term deferred tax liabilities | 4.80 | |
| Other non-interest bearing current liabilities | 11.40 | |
| Current liabilities total | 2.50 | 29.97 |
| Balance sheet total (liabilities) | 15.03 | 65.18 |
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.