Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 582.89 | 667.34 |
| Employee benefit expenses | - 502.66 | - 435.51 |
| Total depreciation | -83.09 | - 186.99 |
| EBIT | -2.86 | 44.84 |
| Other financial income | 1.02 | 0.01 |
| Other financial expenses | -54.29 | - 136.24 |
| Pre-tax profit | -56.12 | -91.39 |
| Income taxes | -2.76 | |
| Net earnings | -58.87 | -91.39 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 689.04 | 1 815.00 |
| Tangible assets total | 689.04 | 1 815.00 |
| Other receivables | 47.29 | 54.59 |
| Investments total | 47.29 | 54.59 |
| Long term receivables total | ||
| Raw materials and consumables | 150.00 | |
| Inventories total | 150.00 | |
| Current trade debtors | 211.46 | 205.82 |
| Short term receivables total | 211.46 | 205.82 |
| Cash and bank deposits | 14.25 | 4.00 |
| Cash and cash equivalents | 14.25 | 4.00 |
| Balance sheet total (assets) | 962.03 | 2 229.40 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -58.87 | |
| Profit of the financial year | -58.87 | -91.39 |
| Shareholders equity total | -18.87 | - 110.26 |
| Non-current leasing loans | 491.04 | 1 422.23 |
| Non-current liabilities total | 491.04 | 1 422.23 |
| Current loans from credit institutions | 1.07 | |
| Current trade creditors | 117.21 | 301.00 |
| Current owed to participating | 75.27 | 47.57 |
| Short-term deferred tax liabilities | 2.76 | |
| Other non-interest bearing current liabilities | 294.64 | 567.80 |
| Current liabilities total | 489.87 | 917.44 |
| Balance sheet total (liabilities) | 962.03 | 2 229.40 |
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.