Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 5 882.55 |
| Employee benefit expenses | -9 287.56 |
| Total depreciation | -97.75 |
| EBIT | -3 502.76 |
| Other financial expenses | -57.49 |
| Pre-tax profit | -3 560.24 |
| Income taxes | 482.13 |
| Net earnings | -3 078.12 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 380.96 |
| Tangible assets total | 380.96 |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 252.61 |
| Inventories total | 252.61 |
| Prepayments and accrued income | 74.99 |
| Current other receivables | 28.42 |
| Current deferred tax assets | 482.13 |
| Short term receivables total | 585.54 |
| Balance sheet total (assets) | 1 219.11 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | -3 078.12 |
| Shareholders equity total | -3 038.12 |
| Non-current liabilities total | |
| Current trade creditors | 504.34 |
| Current owed to group member | 3 007.02 |
| Other non-interest bearing current liabilities | 745.87 |
| Current liabilities total | 4 257.23 |
| Balance sheet total (liabilities) | 1 219.11 |
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.