Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 406.95 | 34.66 |
| Employee benefit expenses | - 377.59 | -36.15 |
| EBIT | 29.36 | -1.49 |
| Other financial expenses | -0.56 | -1.12 |
| Pre-tax profit | 28.80 | -2.61 |
| Income taxes | -6.91 | |
| Net earnings | 21.89 | -2.61 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 18.98 | |
| Current other receivables | 0.30 | |
| Short term receivables total | 18.98 | 0.30 |
| Cash and bank deposits | 80.82 | 65.65 |
| Cash and cash equivalents | 80.82 | 65.65 |
| Balance sheet total (assets) | 99.80 | 65.96 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 21.89 | |
| Profit of the financial year | 21.89 | -2.61 |
| Shareholders equity total | 61.89 | 59.29 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 6.91 | |
| Other non-interest bearing current liabilities | 31.00 | 6.67 |
| Current liabilities total | 37.91 | 6.67 |
| Balance sheet total (liabilities) | 99.80 | 65.96 |
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.