Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 30.45 | |
| Gross profit | 30.45 | 26.71 |
| Wages and salaries | -76.40 | |
| Social security expenses | -3.82 | |
| EBIT | 30.45 | -53.51 |
| Other financial income | -0.12 | |
| Other financial expenses | -1.40 | |
| Pre-tax profit | 30.45 | -55.03 |
| Net earnings | 30.45 | -55.03 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 150.00 | |
| Tangible assets total | 150.00 | |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 7.00 | |
| Short term receivables total | 7.00 | |
| Cash and bank deposits | 40.00 | 40.00 |
| Cash and cash equivalents | 40.00 | 40.00 |
| Balance sheet total (assets) | 40.00 | 197.00 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -30.45 | |
| Profit of the financial year | 30.45 | -55.03 |
| Shareholders equity total | 40.00 | -15.03 |
| Non-current loans from credit institutions | 130.25 | |
| Non-current liabilities total | 130.25 | |
| Short-term deferred tax liabilities | 35.35 | |
| Other non-interest bearing current liabilities | 46.43 | |
| Current liabilities total | 81.79 | |
| Balance sheet total (liabilities) | 40.00 | 197.00 |
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.