Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | 6.47 | ||||
| Gross profit | -6.47 | 894.06 | 650.54 | 431.09 | |
| Employee benefit expenses | - 482.39 | - 618.01 | - 366.25 | ||
| EBIT | -6.47 | 411.67 | 32.53 | 64.84 | |
| Other financial income | 11.43 | 246.00 | |||
| Other financial expenses | -0.00 | -5.56 | -9.12 | -1.24 | |
| Pre-tax profit | -0.00 | -6.47 | 406.10 | 34.84 | 309.60 |
| Income taxes | -88.75 | -10.47 | -14.72 | ||
| Net earnings | -0.00 | -6.47 | 317.36 | 24.37 | 294.88 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 8.67 | 12.67 | 4.00 | 250.00 | |
| Long term receivables total | 8.67 | 12.67 | 4.00 | 250.00 | |
| Inventories total | |||||
| Current trade debtors | 78.36 | 49.23 | 3.86 | ||
| Current other receivables | 1.62 | ||||
| Current deferred tax assets | 11.25 | 0.28 | |||
| Short term receivables total | 1.62 | 89.61 | 49.23 | 4.14 | |
| Cash and bank deposits | 0.03 | 0.03 | 399.64 | 208.69 | 167.24 |
| Cash and cash equivalents | 0.03 | 0.03 | 399.64 | 208.69 | 167.24 |
| Balance sheet total (assets) | 0.03 | 10.32 | 501.92 | 261.92 | 421.38 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 114.40 | 117.80 | |||
| Retained earnings | -0.52 | -0.52 | -46.99 | 42.96 | -50.47 |
| Profit of the financial year | -0.00 | -6.47 | 317.36 | 24.37 | 294.88 |
| Shareholders equity total | -0.52 | -6.99 | 310.36 | 221.73 | 402.21 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.50 | ||||
| Short-term deferred tax liabilities | 10.47 | ||||
| Other non-interest bearing current liabilities | 0.55 | 17.31 | 191.56 | 26.22 | 19.17 |
| Current liabilities total | 0.55 | 17.31 | 191.56 | 40.19 | 19.17 |
| Balance sheet total (liabilities) | 0.03 | 10.32 | 501.92 | 261.92 | 421.38 |
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.