Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -45.13 | -5.74 |
| EBIT | -45.13 | -5.74 |
| Other financial expenses | -0.46 | -0.29 |
| Pre-tax profit | -45.58 | -6.03 |
| Net earnings | -45.58 | -6.03 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 7.20 | 7.18 |
| Inventories total | 7.20 | 7.18 |
| Current trade debtors | 3.61 | |
| Short term receivables total | 3.61 | |
| Cash and bank deposits | 0.80 | 1.18 |
| Cash and cash equivalents | 0.80 | 1.18 |
| Balance sheet total (assets) | 11.60 | 8.36 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -45.58 | |
| Profit of the financial year | -45.58 | -6.03 |
| Shareholders equity total | 4.42 | -1.61 |
| Non-current liabilities total | ||
| Current trade creditors | 0.83 | |
| Current owed to participating | 6.00 | 10.00 |
| Other non-interest bearing current liabilities | 0.36 | -0.04 |
| Current liabilities total | 7.19 | 9.96 |
| Balance sheet total (liabilities) | 11.60 | 8.36 |
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.