Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 571.63 | 1 620.41 | 1 511.25 | 2 511.21 |
| Employee benefit expenses | - 302.47 | - 987.18 | -1 229.38 | -1 911.46 |
| Total depreciation | -5.38 | -27.39 | -42.72 | -41.44 |
| EBIT | 263.78 | 605.85 | 239.16 | 558.31 |
| Other financial expenses | -1.50 | -0.06 | ||
| Pre-tax profit | 263.78 | 604.35 | 239.10 | 558.31 |
| Income taxes | -47.37 | - 112.62 | -44.68 | - 101.22 |
| Net earnings | 216.42 | 491.73 | 194.42 | 457.09 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 40.89 | 148.50 | 105.78 | 156.76 |
| Tangible assets total | 40.89 | 148.50 | 105.78 | 156.76 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 500.91 | 553.02 | 712.86 | 1 484.05 |
| Current other receivables | 2.59 | 2.59 | ||
| Short term receivables total | 500.91 | 553.02 | 715.45 | 1 486.64 |
| Cash and bank deposits | 87.81 | 855.54 | 1 535.69 | 2 240.73 |
| Cash and cash equivalents | 87.81 | 855.54 | 1 535.69 | 2 240.73 |
| Balance sheet total (assets) | 629.60 | 1 557.06 | 2 356.92 | 3 884.13 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 75.00 | 75.00 | 75.00 | 75.00 |
| Retained earnings | 216.11 | 707.71 | 902.13 | |
| Profit of the financial year | 216.42 | 491.73 | 194.42 | 457.09 |
| Shareholders equity total | 291.42 | 782.85 | 977.13 | 1 434.22 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 0.44 | 0.44 | 0.44 | 0.44 |
| Current trade creditors | 44.60 | 45.44 | 71.40 | 57.98 |
| Short-term deferred tax liabilities | 47.37 | 114.33 | 159.02 | 260.24 |
| Other non-interest bearing current liabilities | 245.78 | 614.00 | 1 148.94 | 2 131.26 |
| Current liabilities total | 338.18 | 774.21 | 1 379.79 | 2 449.91 |
| Balance sheet total (liabilities) | 629.60 | 1 557.06 | 2 356.92 | 3 884.13 |
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.