Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 131.24 | 4 587.44 | 1 272.95 |
| Employee benefit expenses | -1 263.62 | -2 748.67 | -1 277.90 |
| EBIT | - 132.38 | 1 838.77 | -4.95 |
| Other financial expenses | -9.52 | -27.45 | -6.70 |
| Pre-tax profit | - 141.91 | 1 811.32 | -11.65 |
| Income taxes | 29.41 | - 401.65 | 0.18 |
| Net earnings | - 112.50 | 1 409.67 | -11.47 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 348.13 | ||
| Current deferred tax assets | 29.41 | 0.18 | |
| Short term receivables total | 29.41 | 348.13 | 0.18 |
| Cash and bank deposits | 74.26 | 2 494.26 | 2 230.46 |
| Cash and cash equivalents | 74.26 | 2 494.26 | 2 230.46 |
| Balance sheet total (assets) | 103.67 | 2 842.38 | 2 230.64 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 117.80 | 122.00 | |
| Retained earnings | - 230.30 | 1 057.37 | |
| Profit of the financial year | - 112.50 | 1 409.67 | -11.47 |
| Shareholders equity total | -72.50 | 1 337.17 | 1 207.90 |
| Non-current deferred tax liabilities | 372.24 | ||
| Non-current liabilities total | 372.24 | ||
| Current trade creditors | 31.67 | 20.25 | 15.60 |
| Current owed to participating | 0.58 | 6.62 | 64.49 |
| Short-term deferred tax liabilities | 372.24 | ||
| Other non-interest bearing current liabilities | 143.91 | 1 106.10 | 570.41 |
| Current liabilities total | 176.17 | 1 132.97 | 1 022.74 |
| Balance sheet total (liabilities) | 103.67 | 2 842.38 | 2 230.64 |
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.