Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 68.56 | 201.54 | 274.43 |
| Employee benefit expenses | - 121.64 | - 180.69 | - 253.57 |
| Total depreciation | -12.00 | -12.00 | -12.00 |
| EBIT | -65.08 | 8.85 | 8.87 |
| Other financial expenses | -1.02 | -0.31 | -0.05 |
| Pre-tax profit | -66.10 | 8.54 | 8.82 |
| Net earnings | -66.10 | 8.54 | 8.82 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 48.00 | 36.00 | 24.00 |
| Tangible assets total | 48.00 | 36.00 | 24.00 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 9.76 | 16.83 | 63.75 |
| Cash and cash equivalents | 9.76 | 16.83 | 63.75 |
| Balance sheet total (assets) | 57.76 | 52.83 | 87.75 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | -26.10 | -17.57 | -8.75 |
| Retained earnings | 66.10 | -8.54 | -8.82 |
| Profit of the financial year | -66.10 | 8.54 | 8.82 |
| Shareholders equity total | -26.10 | -17.57 | -8.75 |
| Non-current owed to group member | 41.62 | 48.25 | 50.23 |
| Non-current liabilities total | 41.62 | 48.25 | 50.23 |
| Other non-interest bearing current liabilities | 42.25 | 22.15 | 46.26 |
| Current liabilities total | 42.25 | 22.15 | 46.26 |
| Balance sheet total (liabilities) | 57.76 | 52.83 | 87.75 |
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.