Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 363.54 | -34.75 |
| Employee benefit expenses | - 145.00 | -66.55 |
| EBIT | - 508.54 | - 101.30 |
| Other financial income | 0.20 | |
| Other financial expenses | -3.63 | -1.05 |
| Pre-tax profit | - 511.97 | - 102.36 |
| Net earnings | - 511.97 | - 102.36 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 12.00 | |
| Tangible assets total | 12.00 | |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 18.09 | 1.94 |
| Short term receivables total | 18.09 | 1.94 |
| Cash and bank deposits | 88.41 | 29.18 |
| Cash and cash equivalents | 88.41 | 29.18 |
| Balance sheet total (assets) | 106.50 | 43.12 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | - 511.97 | |
| Profit of the financial year | - 511.97 | - 102.36 |
| Shareholders equity total | - 471.97 | - 574.33 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 578.47 | 617.45 |
| Current liabilities total | 578.47 | 617.45 |
| Balance sheet total (liabilities) | 106.50 | 43.12 |
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.