Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 784.04 | 1 068.64 |
| Employee benefit expenses | -48.61 | - 637.73 |
| Total depreciation | -16.49 | -5.63 |
| EBIT | 718.94 | 425.28 |
| Other financial expenses | -3.75 | -4.54 |
| Pre-tax profit | 715.19 | 420.74 |
| Income taxes | - 157.59 | -93.04 |
| Net earnings | 557.60 | 327.70 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 78.38 | 204.30 |
| Current amounts owed by group member comp. | 7.19 | |
| Current other receivables | 0.53 | 0.67 |
| Short term receivables total | 78.90 | 212.16 |
| Cash and bank deposits | 544.80 | 434.27 |
| Cash and cash equivalents | 544.80 | 434.27 |
| Balance sheet total (assets) | 623.70 | 646.43 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 500.00 | 300.00 |
| Retained earnings | - 500.00 | - 242.40 |
| Profit of the financial year | 557.60 | 327.70 |
| Shareholders equity total | 597.60 | 425.30 |
| Non-current liabilities total | ||
| Current trade creditors | 14.00 | 14.00 |
| Current owed to participating | 3.89 | 13.98 |
| Short-term deferred tax liabilities | 7.59 | 92.55 |
| Other non-interest bearing current liabilities | 0.62 | 100.59 |
| Current liabilities total | 26.10 | 221.12 |
| Balance sheet total (liabilities) | 623.70 | 646.43 |
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.