Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 130.34 | 1 273.14 |
| Employee benefit expenses | - 161.50 | -1 202.19 |
| EBIT | -31.16 | 70.95 |
| Other financial expenses | -1.76 | -1.59 |
| Pre-tax profit | -32.92 | 69.36 |
| Income taxes | -16.43 | |
| Net earnings | -32.92 | 52.92 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 2.12 | |
| Investments total | 2.12 | |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 30.44 | 246.15 |
| Current other receivables | 15.96 | |
| Short term receivables total | 46.40 | 246.15 |
| Cash and bank deposits | 25.98 | 184.92 |
| Cash and cash equivalents | 25.98 | 184.92 |
| Balance sheet total (assets) | 72.39 | 433.18 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -32.92 | |
| Profit of the financial year | -32.92 | 52.92 |
| Shareholders equity total | 7.08 | 60.01 |
| Non-current liabilities total | ||
| Current trade creditors | 10.27 | 4.50 |
| Current owed to participating | 2.47 | 5.00 |
| Short-term deferred tax liabilities | 16.43 | |
| Other non-interest bearing current liabilities | 52.57 | 347.24 |
| Current liabilities total | 65.30 | 373.17 |
| Balance sheet total (liabilities) | 72.39 | 433.18 |
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.