Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 426.00 | 586.34 |
| Employee benefit expenses | - 126.00 | - 442.30 |
| EBIT | 300.00 | 144.03 |
| Other financial expenses | -1.00 | -3.18 |
| Pre-tax profit | 299.00 | 140.85 |
| Income taxes | -66.00 | -30.98 |
| Net earnings | 233.00 | 109.88 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 54.00 | 198.66 |
| Current other receivables | 175.00 | |
| Short term receivables total | 229.00 | 198.66 |
| Cash and bank deposits | 217.00 | 287.36 |
| Cash and cash equivalents | 217.00 | 287.36 |
| Balance sheet total (assets) | 446.00 | 486.02 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 57.00 | 58.90 |
| Retained earnings | -57.00 | 116.53 |
| Profit of the financial year | 233.00 | 109.88 |
| Shareholders equity total | 273.00 | 325.31 |
| Non-current liabilities total | ||
| Current trade creditors | 52.00 | 5.00 |
| Short-term deferred tax liabilities | 66.00 | 30.98 |
| Other non-interest bearing current liabilities | 55.00 | 124.74 |
| Current liabilities total | 173.00 | 160.72 |
| Balance sheet total (liabilities) | 446.00 | 486.02 |
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.