Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 358.57 | 51.42 |
| EBIT | 358.57 | 51.42 |
| Other financial income | 5.03 | 0.84 |
| Other financial expenses | -0.26 | -2.42 |
| Pre-tax profit | 363.34 | 49.84 |
| Income taxes | -80.55 | -10.97 |
| Net earnings | 282.79 | 38.88 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 365.50 | 525.17 |
| Current other receivables | 197.66 | |
| Short term receivables total | 563.16 | 525.17 |
| Cash and bank deposits | 9.75 | 98.96 |
| Cash and cash equivalents | 9.75 | 98.96 |
| Balance sheet total (assets) | 572.90 | 624.14 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 282.79 | |
| Profit of the financial year | 282.79 | 38.88 |
| Shareholders equity total | 322.79 | 361.67 |
| Non-current liabilities total | ||
| Current trade creditors | 11.00 | 20.00 |
| Current owed to group member | 148.53 | 231.50 |
| Short-term deferred tax liabilities | 161.10 | 10.97 |
| Other non-interest bearing current liabilities | -70.53 | |
| Current liabilities total | 250.11 | 262.47 |
| Balance sheet total (liabilities) | 572.90 | 624.14 |
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.