Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 52.82 | 717.61 | -85.28 |
| EBIT | 52.82 | 717.61 | -85.28 |
| Other financial expenses | -0.65 | -12.26 | -15.94 |
| Pre-tax profit | 52.17 | 705.35 | - 101.22 |
| Income taxes | -12.00 | - 155.00 | 84.92 |
| Net earnings | 40.17 | 550.35 | -16.30 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 1 353.00 | 1 809.00 | |
| Inventories total | 1 353.00 | 1 809.00 | |
| Current trade debtors | 3 216.62 | 1 123.63 | |
| Current other receivables | 904.88 | 762.16 | 3.74 |
| Short term receivables total | 904.88 | 3 978.78 | 1 127.36 |
| Balance sheet total (assets) | 2 257.88 | 5 787.78 | 1 127.36 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 500.00 | ||
| Retained earnings | 40.17 | 90.52 | |
| Profit of the financial year | 40.17 | 550.35 | -16.30 |
| Shareholders equity total | 80.17 | 630.52 | 614.21 |
| Provisions | 12.00 | 167.00 | 0.00 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 366.65 | 412.73 | |
| Current trade creditors | 1 799.05 | 4 007.58 | 17.55 |
| Current owed to participating | 399.16 | ||
| Other non-interest bearing current liabilities | 583.52 | 82.86 | |
| Current liabilities total | 2 165.71 | 4 990.26 | 513.15 |
| Balance sheet total (liabilities) | 2 257.88 | 5 787.78 | 1 127.36 |
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.