Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 962.27 | 4 590.75 |
| Employee benefit expenses | - 370.10 | -2 257.86 |
| EBIT | 592.17 | 2 332.89 |
| Other financial income | 12.10 | |
| Other financial expenses | -6.53 | -12.12 |
| Pre-tax profit | 585.64 | 2 332.87 |
| Income taxes | - 134.63 | - 517.99 |
| Net earnings | 451.01 | 1 814.89 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 40.85 | 95.30 |
| Current amounts owed by group member comp. | 1 703.57 | |
| Short term receivables total | 40.85 | 1 798.87 |
| Cash and bank deposits | 1 264.15 | 2 269.08 |
| Cash and cash equivalents | 1 264.15 | 2 269.08 |
| Balance sheet total (assets) | 1 305.00 | 4 067.95 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 1 300.00 | |
| Retained earnings | - 848.99 | |
| Profit of the financial year | 451.01 | 1 814.89 |
| Shareholders equity total | 491.01 | 2 305.90 |
| Non-current liabilities total | ||
| Current trade creditors | 251.19 | 307.07 |
| Other non-interest bearing current liabilities | 562.80 | 1 454.97 |
| Current liabilities total | 813.99 | 1 762.05 |
| Balance sheet total (liabilities) | 1 305.00 | 4 067.95 |
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.