Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -21.20 | -21.25 |
| Social security expenses | -7.29 | -0.68 |
| EBIT | -28.49 | -21.93 |
| Other financial expenses | -0.43 | |
| Pre-tax profit | -28.92 | -21.93 |
| Net earnings | -28.92 | -21.93 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 4.64 | 0.59 |
| Short term receivables total | 4.64 | 0.59 |
| Cash and bank deposits | 18.46 | 1.19 |
| Cash and cash equivalents | 18.46 | 1.19 |
| Balance sheet total (assets) | 23.10 | 1.78 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -28.92 | |
| Profit of the financial year | -28.92 | -21.93 |
| Shareholders equity total | 11.08 | -10.85 |
| Non-current liabilities total | ||
| Current owed to participating | 12.02 | 12.63 |
| Current liabilities total | 12.02 | 12.63 |
| Balance sheet total (liabilities) | 23.10 | 1.78 |
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.