Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 138.76 | 470.18 | 540.93 |
| Employee benefit expenses | - 130.38 | - 452.08 | - 523.28 |
| EBIT | 8.38 | 18.10 | 17.66 |
| Other financial expenses | -0.82 | -1.20 | |
| Pre-tax profit | 8.38 | 17.28 | 16.46 |
| Income taxes | -2.42 | -4.16 | -4.47 |
| Net earnings | 5.96 | 13.12 | 12.00 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Other receivables | 4.50 | 4.00 | 4.00 |
| Investments total | 4.50 | 4.00 | 4.00 |
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 8.94 | 38.38 | 80.29 |
| Short term receivables total | 8.94 | 38.38 | 80.29 |
| Cash and bank deposits | 82.69 | 119.44 | 99.78 |
| Cash and cash equivalents | 82.69 | 119.44 | 99.78 |
| Balance sheet total (assets) | 96.13 | 161.82 | 184.07 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 5.96 | 19.07 | |
| Profit of the financial year | 5.96 | 13.12 | 12.00 |
| Shareholders equity total | 45.96 | 59.07 | 71.07 |
| Non-current liabilities total | |||
| Current trade creditors | 2.67 | 7.44 | 15.29 |
| Current owed to participating | 0.00 | ||
| Short-term deferred tax liabilities | 2.42 | 4.05 | 4.47 |
| Other non-interest bearing current liabilities | 45.09 | 91.26 | 93.25 |
| Current liabilities total | 50.17 | 102.75 | 113.00 |
| Balance sheet total (liabilities) | 96.13 | 161.82 | 184.07 |
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.