Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 869.43 | 383.00 |
| Employee benefit expenses | -2 079.39 | -2 503.86 |
| EBIT | -1 209.96 | -2 120.86 |
| Other financial income | 10.74 | |
| Other financial expenses | -46.82 | - 209.55 |
| Pre-tax profit | -1 256.78 | -2 319.66 |
| Net earnings | -1 256.78 | -2 319.66 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 20.25 | 21.31 |
| Investments total | 20.25 | 21.31 |
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 1 320.25 | |
| Prepayments and accrued income | 6.16 | 4.69 |
| Current other receivables | -1 310.59 | 39.67 |
| Short term receivables total | 15.81 | 44.36 |
| Cash and bank deposits | 52.20 | 488.19 |
| Cash and cash equivalents | 52.20 | 488.19 |
| Balance sheet total (assets) | 88.27 | 553.86 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -1 256.78 | |
| Profit of the financial year | -1 256.78 | -2 319.66 |
| Shareholders equity total | -1 216.78 | -3 536.45 |
| Non-current liabilities total | ||
| Current trade creditors | 64.89 | 211.13 |
| Current owed to group member | 1 048.94 | 3 425.29 |
| Other non-interest bearing current liabilities | 191.22 | 453.88 |
| Current liabilities total | 1 305.05 | 4 090.30 |
| Balance sheet total (liabilities) | 88.27 | 553.86 |
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.