Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 159.75 |
| Costs of manufacturing | -3.12 |
| External services | -64.36 |
| Gross profit | 92.27 |
| Wages and salaries | -67.00 |
| Social security expenses | -37.74 |
| EBIT | -12.47 |
| Other financial expenses | -0.02 |
| Pre-tax profit | -13.31 |
| Net earnings | -13.31 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 40.55 |
| Tangible assets total | 40.55 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Short term receivables total | |
| Cash and bank deposits | 9.64 |
| Cash and cash equivalents | 9.64 |
| Balance sheet total (assets) | 50.19 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | -13.31 |
| Shareholders equity total | 26.69 |
| Non-current liabilities total | |
| Current trade creditors | 9.48 |
| Current owed to participating | 1.14 |
| Other non-interest bearing current liabilities | 12.88 |
| Current liabilities total | 23.50 |
| Balance sheet total (liabilities) | 50.19 |
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.