Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 102.32 | - 177.98 |
| EBIT | - 102.32 | - 177.98 |
| Other financial income | 0.02 | |
| Other financial expenses | -0.09 | -1.42 |
| Pre-tax profit | - 102.41 | - 179.38 |
| Net earnings | - 102.41 | - 179.38 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 58.04 | 172.79 |
| Inventories total | 58.04 | 172.79 |
| Current other receivables | 11.96 | |
| Short term receivables total | 11.96 | |
| Cash and bank deposits | 0.14 | 1.51 |
| Cash and cash equivalents | 0.14 | 1.51 |
| Balance sheet total (assets) | 58.19 | 186.26 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | - 102.41 | |
| Profit of the financial year | - 102.41 | - 179.38 |
| Shareholders equity total | -62.41 | - 241.79 |
| Non-current deferred tax liabilities | 65.00 | 273.16 |
| Non-current liabilities total | 65.00 | 273.16 |
| Current owed to participating | 26.54 | 45.74 |
| Other non-interest bearing current liabilities | 29.05 | 109.15 |
| Current liabilities total | 55.60 | 154.88 |
| Balance sheet total (liabilities) | 58.19 | 186.26 |
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.