Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 34.85 | 180.25 | 551.80 |
| Employee benefit expenses | -22.79 | - 137.69 | - 421.25 |
| Other operating expenses | -8.36 | -25.80 | -98.09 |
| EBIT | 3.70 | 16.76 | 32.46 |
| Other financial expenses | -0.20 | -0.56 | |
| Pre-tax profit | 3.70 | 16.56 | 31.90 |
| Income taxes | -1.00 | -5.74 | -10.88 |
| Net earnings | 2.70 | 10.82 | 21.02 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current loans receivable | 100.00 | 100.00 | |
| Long term receivables total | 100.00 | 100.00 | |
| Inventories total | |||
| Current trade debtors | 5.69 | 73.94 | 55.63 |
| Current other receivables | 5.00 | ||
| Short term receivables total | 10.69 | 73.94 | 55.63 |
| Other current investments | 15.00 | 10.00 | |
| Cash and bank deposits | 43.57 | 10.15 | 57.95 |
| Cash and cash equivalents | 43.57 | 25.15 | 67.95 |
| Balance sheet total (assets) | 54.26 | 199.09 | 223.58 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Other reserves | 2.70 | 13.52 | |
| Retained earnings | -0.00 | ||
| Profit of the financial year | 2.70 | 10.82 | 21.02 |
| Shareholders equity total | 42.70 | 53.52 | 74.54 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 1.00 | 5.74 | 10.88 |
| Other non-interest bearing current liabilities | 10.56 | 139.83 | 138.16 |
| Current liabilities total | 11.56 | 145.56 | 149.04 |
| Balance sheet total (liabilities) | 54.26 | 199.09 | 223.58 |
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.