Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -39.13 | 296.39 |
| EBIT | -39.13 | 296.39 |
| Other financial income | 0.00 | |
| Other financial expenses | -1.13 | -0.00 |
| Pre-tax profit | -40.26 | 296.39 |
| Income taxes | -59.14 | |
| Net earnings | -40.26 | 237.25 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 954.62 | |
| Short term receivables total | 954.62 | |
| Cash and bank deposits | 8.74 | 21.09 |
| Cash and cash equivalents | 8.74 | 21.09 |
| Balance sheet total (assets) | 8.74 | 975.71 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -40.26 | |
| Profit of the financial year | -40.26 | 237.25 |
| Shareholders equity total | -0.26 | 237.00 |
| Non-current liabilities total | ||
| Current trade creditors | 8.00 | 661.75 |
| Current owed to participating | 1.00 | 1.00 |
| Short-term deferred tax liabilities | 59.14 | |
| Other non-interest bearing current liabilities | 16.83 | |
| Current liabilities total | 9.00 | 738.71 |
| Balance sheet total (liabilities) | 8.74 | 975.71 |
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.