Income statement (kDKK)
| 2019 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 5.13 | 130.25 | 201.34 |
| External services | -7.21 | -34.81 | -72.25 |
| Gross profit | -2.08 | 95.45 | 129.09 |
| EBIT | -2.08 | 95.45 | 129.09 |
| Pre-tax profit | -2.08 | 95.45 | 129.09 |
| Income taxes | -21.00 | -28.40 | |
| Net earnings | -2.08 | 74.45 | 100.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 52.08 | 44.60 | 114.02 | 119.58 |
| Cash and cash equivalents | 52.08 | 44.60 | 114.02 | 119.58 |
| Balance sheet total (assets) | 52.08 | 44.60 | 114.02 | 119.58 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 52.08 | 44.60 | 18.57 | 18.57 |
| Retained earnings | 2.08 | 21.00 | 0.32 | |
| Profit of the financial year | -2.08 | 74.45 | 100.69 | |
| Shareholders equity total | 52.08 | 44.60 | 114.02 | 119.58 |
| Non-current liabilities total | ||||
| Current liabilities total | ||||
| Balance sheet total (liabilities) | 52.08 | 44.60 | 114.02 | 119.58 |
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.