Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 545.88 | 606.86 |
| Employee benefit expenses | - 561.95 | - 546.63 |
| EBIT | -16.07 | 60.23 |
| Other financial expenses | -0.53 | |
| Pre-tax profit | -16.59 | 60.23 |
| Income taxes | -9.77 | |
| Net earnings | -16.59 | 50.46 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 25.00 | 25.00 |
| Investments total | 25.00 | 25.00 |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 16.54 | 27.31 |
| Current other receivables | 4.50 | |
| Short term receivables total | 16.54 | 31.81 |
| Cash and bank deposits | 24.41 | 69.77 |
| Cash and cash equivalents | 24.41 | 69.77 |
| Balance sheet total (assets) | 65.95 | 126.58 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -16.59 | |
| Profit of the financial year | -16.59 | 50.46 |
| Shareholders equity total | 23.40 | 73.87 |
| Non-current liabilities total | ||
| Current owed to participating | 0.40 | |
| Short-term deferred tax liabilities | 9.77 | |
| Other non-interest bearing current liabilities | 42.54 | 42.55 |
| Current liabilities total | 42.54 | 52.71 |
| Balance sheet total (liabilities) | 65.95 | 126.58 |
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.