Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 27.39 | 437.04 |
| Employee benefit expenses | -99.47 | - 384.52 |
| EBIT | -72.08 | 52.51 |
| Other financial expenses | -0.04 | -0.09 |
| Pre-tax profit | -72.12 | 52.42 |
| Net earnings | -72.12 | 52.42 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 24.00 | |
| Investments total | 24.00 | |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 31.38 | |
| Current deferred tax assets | 19.73 | |
| Short term receivables total | 19.73 | 31.38 |
| Cash and bank deposits | 65.41 | 64.21 |
| Cash and cash equivalents | 65.41 | 64.21 |
| Balance sheet total (assets) | 85.14 | 119.59 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -72.12 | |
| Profit of the financial year | -72.12 | 52.42 |
| Shareholders equity total | -32.12 | 20.30 |
| Non-current liabilities total | ||
| Current owed to participating | 92.75 | 75.74 |
| Other non-interest bearing current liabilities | 24.52 | 23.55 |
| Current liabilities total | 117.27 | 99.29 |
| Balance sheet total (liabilities) | 85.14 | 119.59 |
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.