Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 658.00 | 766.62 |
| Employee benefit expenses | - 708.00 | - 764.33 |
| EBIT | -50.00 | 2.29 |
| Other financial income | 0.01 | |
| Other financial expenses | -1.00 | -0.33 |
| Pre-tax profit | -51.00 | 1.97 |
| Income taxes | 10.00 | -4.22 |
| Net earnings | -41.00 | -2.26 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 61.00 | 146.12 |
| Current other receivables | 3.52 | |
| Current deferred tax assets | 10.00 | 5.74 |
| Short term receivables total | 71.00 | 155.38 |
| Cash and bank deposits | 5.00 | 45.60 |
| Cash and cash equivalents | 5.00 | 45.60 |
| Balance sheet total (assets) | 76.00 | 200.98 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -41.14 | |
| Profit of the financial year | -41.00 | -2.26 |
| Shareholders equity total | -1.00 | -3.40 |
| Non-current liabilities total | ||
| Current trade creditors | 14.00 | 22.17 |
| Current owed to participating | 2.00 | 6.15 |
| Other non-interest bearing current liabilities | 61.00 | 176.06 |
| Current liabilities total | 77.00 | 204.38 |
| Balance sheet total (liabilities) | 76.00 | 200.98 |
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.