Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -4 416.16 | - 477.48 |
| Employee benefit expenses | -3 476.96 | - 411.98 |
| EBIT | -7 893.12 | - 889.46 |
| Other financial income | 3.30 | 0.80 |
| Other financial expenses | -52.99 | -2.65 |
| Pre-tax profit | -7 942.81 | - 891.31 |
| Net earnings | -7 942.81 | - 891.31 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 190.60 | 45.06 |
| Prepayments and accrued income | 23.59 | |
| Short term receivables total | 214.20 | 45.06 |
| Cash and bank deposits | 183.41 | 59.59 |
| Cash and cash equivalents | 183.41 | 59.59 |
| Balance sheet total (assets) | 397.61 | 104.65 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 80.00 | 100.00 |
| Retained earnings | 3 783.58 | 520.77 |
| Profit of the financial year | -7 942.81 | - 891.31 |
| Shareholders equity total | -4 079.23 | - 270.54 |
| Non-current liabilities total | ||
| Current trade creditors | 232.72 | 72.18 |
| Current owed to group member | 4 029.11 | 104.41 |
| Other non-interest bearing current liabilities | 215.00 | 198.59 |
| Current liabilities total | 4 476.83 | 375.19 |
| Balance sheet total (liabilities) | 397.61 | 104.65 |
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.