Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 85.60 | 47.80 |
| External services | -0.58 | -1.37 |
| Gross profit | 85.02 | 46.43 |
| Wages and salaries | -84.60 | -45.57 |
| EBIT | 0.42 | 0.87 |
| Other financial income | 0.04 | |
| Other financial expenses | -0.41 | -0.91 |
| Pre-tax profit | 0.00 | 0.00 |
| Net earnings | 0.00 | 0.00 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 5.38 | |
| Short term receivables total | 5.38 | |
| Cash and bank deposits | 123.71 | 174.81 |
| Cash and cash equivalents | 123.71 | 174.81 |
| Balance sheet total (assets) | 129.08 | 174.81 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 0.00 | |
| Profit of the financial year | 0.00 | 0.00 |
| Shareholders equity total | 40.00 | 40.00 |
| Non-current liabilities total | ||
| Current owed to participating | 1.71 | |
| Other non-interest bearing current liabilities | 89.08 | 133.10 |
| Current liabilities total | 89.08 | 134.81 |
| Balance sheet total (liabilities) | 129.08 | 174.81 |
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.