Income statement (kDKK)
2020 | 2022 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 584.11 | 1 626.75 |
Employee benefit expenses | - 908.45 | - 687.16 |
EBIT | - 324.34 | 939.59 |
Other financial income | 25.73 | 14.87 |
Other financial expenses | -8.53 | -17.97 |
Pre-tax profit | - 307.15 | 936.49 |
Income taxes | 66.22 | - 209.08 |
Net earnings | - 240.93 | 727.41 |
Assets (kDKK)
2020 | 2022 | |
---|---|---|
Intangible assets total | ||
Tangible assets total | ||
Investments total | ||
Long term receivables total | ||
Inventories total | ||
Current trade debtors | 21.00 | |
Current amounts owed by group member comp. | 725.02 | |
Current other receivables | 95.78 | 105.29 |
Current deferred tax assets | 66.22 | |
Short term receivables total | 183.00 | 830.31 |
Cash and bank deposits | 0.35 | 10.18 |
Cash and cash equivalents | 0.35 | 10.18 |
Balance sheet total (assets) | 183.35 | 840.50 |
Equity and liabilities (kDKK)
2020 | 2022 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Shares repurchased | 450.00 | |
Retained earnings | - 690.93 | |
Profit of the financial year | - 240.93 | 727.41 |
Shareholders equity total | - 200.93 | 526.49 |
Provisions | 22.04 | |
Non-current liabilities total | ||
Current trade creditors | 35.00 | 46.12 |
Current owed to group member | 95.57 | |
Short-term deferred tax liabilities | 167.65 | |
Other non-interest bearing current liabilities | 253.71 | 78.20 |
Current liabilities total | 384.28 | 291.97 |
Balance sheet total (liabilities) | 183.35 | 840.50 |
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.