Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 614.00 | 375.31 |
| Employee benefit expenses | - 593.00 | - 416.34 |
| Other operating expenses | -19.17 | |
| EBIT | 21.00 | -60.19 |
| Other financial income | 0.03 | |
| Other financial expenses | -0.29 | |
| Pre-tax profit | 21.00 | -60.45 |
| Income taxes | -5.00 | |
| Net earnings | 16.00 | -60.45 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 50.00 | |
| Tangible assets total | 50.00 | |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 48.33 | |
| Short term receivables total | 48.33 | |
| Cash and bank deposits | 75.00 | 56.60 |
| Cash and cash equivalents | 75.00 | 56.60 |
| Balance sheet total (assets) | 125.00 | 104.94 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 15.65 | |
| Profit of the financial year | 16.00 | -60.45 |
| Shareholders equity total | 56.00 | -4.80 |
| Provisions | 3.00 | 2.57 |
| Non-current liabilities total | ||
| Current trade creditors | 26.00 | 32.03 |
| Short-term deferred tax liabilities | 2.00 | |
| Other non-interest bearing current liabilities | 38.00 | 75.14 |
| Current liabilities total | 66.00 | 107.17 |
| Balance sheet total (liabilities) | 125.00 | 104.94 |
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.