Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -14.42 | -12.60 |
| EBIT | -14.42 | -12.60 |
| Other financial expenses | -0.02 | |
| Pre-tax profit | -14.44 | -12.60 |
| Income taxes | 1.65 | 2.77 |
| Net earnings | -12.78 | -9.83 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 1.65 | 1.85 |
| Current deferred tax assets | 2.58 | |
| Short term receivables total | 1.65 | 4.43 |
| Cash and bank deposits | 30.56 | 17.96 |
| Cash and cash equivalents | 30.56 | 17.96 |
| Balance sheet total (assets) | 32.22 | 22.39 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -12.78 | |
| Profit of the financial year | -12.78 | -9.83 |
| Shareholders equity total | 27.22 | 17.39 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 5.00 | 5.00 |
| Current liabilities total | 5.00 | 5.00 |
| Balance sheet total (liabilities) | 32.22 | 22.39 |
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.