Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -57.84 | -24.99 |
| EBIT | -57.84 | -24.99 |
| Other financial income | 0.01 | |
| Other financial expenses | -1.31 | -0.78 |
| Pre-tax profit | -59.15 | -25.76 |
| Net earnings | -59.15 | -25.76 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 15.31 | 14.62 |
| Inventories total | 15.31 | 14.62 |
| Current other receivables | 1.52 | |
| Short term receivables total | 1.52 | |
| Cash and bank deposits | 19.39 | 37.27 |
| Cash and cash equivalents | 19.39 | 37.27 |
| Balance sheet total (assets) | 36.23 | 51.88 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -59.15 | |
| Profit of the financial year | -59.15 | -25.76 |
| Shareholders equity total | -19.15 | -44.91 |
| Non-current liabilities total | ||
| Current owed to group member | 50.38 | 91.16 |
| Other non-interest bearing current liabilities | 5.00 | 5.64 |
| Current liabilities total | 55.38 | 96.80 |
| Balance sheet total (liabilities) | 36.23 | 51.88 |
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.