Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 771.04 | 868.27 |
| Employee benefit expenses | - 695.46 | - 986.77 |
| Total depreciation | -14.99 | -14.99 |
| EBIT | 60.59 | - 133.49 |
| Other financial income | 0.20 | |
| Other financial expenses | -0.01 | -0.77 |
| Pre-tax profit | 60.59 | - 134.06 |
| Income taxes | -14.43 | |
| Net earnings | 46.15 | - 134.06 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 44.98 | 29.99 |
| Tangible assets total | 44.98 | 29.99 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 206.69 | 15.00 |
| Short term receivables total | 206.69 | 15.00 |
| Cash and bank deposits | 91.96 | 67.90 |
| Cash and cash equivalents | 91.96 | 67.90 |
| Balance sheet total (assets) | 343.64 | 112.88 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 40.00 | |
| Retained earnings | -40.00 | 46.15 |
| Profit of the financial year | 46.15 | - 134.06 |
| Shareholders equity total | 86.15 | -47.91 |
| Non-current liabilities total | ||
| Current trade creditors | 10.00 | 10.00 |
| Current owed to participating | 54.53 | |
| Short-term deferred tax liabilities | 14.43 | 15.21 |
| Other non-interest bearing current liabilities | 233.06 | 81.06 |
| Current liabilities total | 257.49 | 160.79 |
| Balance sheet total (liabilities) | 343.64 | 112.88 |
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.