Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 2 649.04 | 3 082.95 |
| Employee benefit expenses | - 890.12 | -1 710.60 |
| Total depreciation | -17.67 | -60.64 |
| EBIT | 1 741.25 | 1 311.72 |
| Other financial income | 78.68 | |
| Other financial expenses | -4.99 | -20.91 |
| Pre-tax profit | 1 736.26 | 1 369.50 |
| Income taxes | - 381.96 | - 136.01 |
| Net earnings | 1 354.29 | 1 233.48 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 49.87 | 37.50 |
| Tangible assets total | 49.87 | 37.50 |
| Other receivables | 286.75 | 286.75 |
| Investments total | 286.75 | 286.75 |
| Long term receivables total | ||
| Raw materials and consumables | 60.23 | |
| Finished products/goods | 60.23 | 71.00 |
| Inventories total | 60.23 | 131.23 |
| Current amounts owed by group member comp. | 1 310.42 | |
| Current other receivables | 583.36 | 735.46 |
| Short term receivables total | 583.36 | 2 045.88 |
| Cash and bank deposits | 1 438.82 | 1 029.95 |
| Cash and cash equivalents | 1 438.82 | 1 029.95 |
| Balance sheet total (assets) | 2 419.03 | 3 531.32 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 1 233.48 | |
| Retained earnings | 120.81 | |
| Profit of the financial year | 1 354.29 | 1 233.48 |
| Shareholders equity total | 1 394.29 | 2 627.78 |
| Non-current liabilities total | ||
| Current trade creditors | 45.92 | 62.89 |
| Current owed to participating | 10.40 | |
| Current owed to group member | 91.43 | 10.53 |
| Short-term deferred tax liabilities | 381.96 | 517.97 |
| Other non-interest bearing current liabilities | 505.41 | 301.74 |
| Current liabilities total | 1 024.73 | 903.54 |
| Balance sheet total (liabilities) | 2 419.03 | 3 531.32 |
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.