Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -15.53 | -8.72 |
| EBIT | -15.53 | -8.72 |
| Other financial income | 2.12 | |
| Other financial expenses | -0.87 | |
| Pre-tax profit | -16.40 | -6.60 |
| Income taxes | 1.45 | |
| Net earnings | -16.40 | -5.15 |
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. | 31.07 | 24.47 |
| Current other receivables | 0.03 | 0.03 |
| Current deferred tax assets | 1.45 | |
| Short term receivables total | 31.10 | 25.95 |
| Balance sheet total (assets) | 31.10 | 25.95 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -16.40 | |
| Profit of the financial year | -16.40 | -5.15 |
| Shareholders equity total | 23.60 | 18.45 |
| Non-current liabilities total | ||
| Current trade creditors | 7.50 | 7.50 |
| Current liabilities total | 7.50 | 7.50 |
| Balance sheet total (liabilities) | 31.10 | 25.95 |
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.