Incl. VAT
Revenue
DKK 96.379,20
↓
41.6% vs last period
↑
37.9% vs Wk of 2024-07-07
Total Cost
DKK 56.117,34
incl. input VAT
↑
732.8% vs Wk of 2024-07-07
Gross Profit
DKK 40.261,86
Margin: 41.8%
Excl. VAT
Revenue
DKK 77.103,36
ex-VAT (P&L)
Total Cost
DKK 44.893,87
→
0.4% vs last period
↑
732.8% vs Wk of 2024-07-07
Gross Profit
DKK 32.209,49
Margin: 41.8%
P&L Waterfall
Operating Expenses
Total
DKK 56.117,34
Café Costs
DKK 21.832,74
38.9% of total
Coffee
DKK 22.664,11
40.4% of total
Admin & Marketing
DKK 595,36
1.1% of total
Accounting
DKK 247,50
0.4% of total
Fixed Costs
DKK 10.777,63
19.2% of total
Cost Breakdown
Café Costs
DKK 21.832,74
▶
Coffee
DKK 22.664,11
▶
Admin & Marketing
DKK 595,36
▶
Accounting
DKK 247,50
▶
Fixed Costs
DKK 10.777,63
▶
Labour
DKK 0,00
▶
Cashflow Command Center
Total Inflow
DKK 96.379,20
Total Outflow
DKK 122.976,76
Net Cashflow
DKK -26.597,56
Daily Burn
DKK 17.568,11
avg per day
VAT Owed · Q1 2026
DKK 21.328,13
due 2026-06-01
VAT This Month
DKK 0,00
Jul 2025 · contributes to Q3 2025
Inflow vs Outflow
Inflow
Outflow