Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 084.00 |
| Employee benefit expenses | -1 466.00 |
| Total depreciation | -18.00 |
| EBIT | - 400.00 |
| Other financial expenses | - 155.00 |
| Pre-tax profit | - 555.00 |
| Income taxes | 122.00 |
| Net earnings | - 433.00 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 7 500.00 |
| Inventories total | 7 500.00 |
| Current trade debtors | 184.00 |
| Current amounts owed by group member comp. | 2 879.00 |
| Current other receivables | 75.00 |
| Current deferred tax assets | 122.00 |
| Short term receivables total | 3 260.00 |
| Balance sheet total (assets) | 10 760.00 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 400.00 |
| Retained earnings | 2 200.00 |
| Profit of the financial year | - 433.00 |
| Shareholders equity total | 2 167.00 |
| Non-current liabilities total | |
| Current loans from credit institutions | 239.00 |
| Current trade creditors | 831.00 |
| Current owed to group member | 6 771.00 |
| Other non-interest bearing current liabilities | 752.00 |
| Current liabilities total | 8 593.00 |
| Balance sheet total (liabilities) | 10 760.00 |
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.