Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 39.21 | 20.22 |
| EBIT | 39.21 | 20.22 |
| Pre-tax profit | 39.21 | 20.22 |
| Income taxes | -8.63 | -4.45 |
| Net earnings | 30.58 | 15.78 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 17.19 | 1.94 |
| Cash and cash equivalents | 17.19 | 1.94 |
| Balance sheet total (assets) | 17.19 | 1.94 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -61.16 | - 120.30 |
| Profit of the financial year | 30.58 | 15.78 |
| Shareholders equity total | 9.42 | -64.53 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 7.77 | 8.63 |
| Other non-interest bearing current liabilities | 57.85 | |
| Current liabilities total | 7.77 | 66.47 |
| Balance sheet total (liabilities) | 17.19 | 1.94 |
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.