Incl. VAT
Revenue
DKK 1.200,00
— first period
Total Cost
DKK 9.778,99
incl. input VAT
Gross Profit
DKK -8.578,99
Margin: -714.9%
Excl. VAT
Revenue
DKK 960,00
ex-VAT (P&L)
Total Cost
DKK 8.217,21
↑
38.9% vs last period
Gross Profit
DKK -7.257,21
Margin: -756.0%
P&L Waterfall
Operating Expenses
Total
DKK 9.778,99
Fixed Costs
DKK 7.808,86
79.9% of total
Labour
DKK 1.970,13
20.1% of total
Cost Breakdown
Fixed Costs
10% of total
DKK 7.808,86
▶
Labour
DKK 1.970,13
▶
Cashflow Command Center
Total Inflow
DKK 53.840,10
Total Outflow
DKK 103.912,56
Net Cashflow
DKK -50.072,46
Daily Burn
DKK 3.352,02
avg per day
VAT Owed · Q1 2026
DKK 162.521,00
due 2026-06-01 (32d)
VAT This Month
DKK 0,00
Dec 2021 · contributes to Q4 2021
Inflow vs Outflow
Inflow
Outflow