Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 33.00 | 15.10 | 4.00 | 992.13 | 533.84 |
| External services | -0.24 | -5.75 | -15.93 | -82.21 | |
| Gross profit | 32.76 | 15.10 | -1.75 | 976.20 | 451.63 |
| Employee benefit expenses | - 155.77 | ||||
| Total depreciation | -1.86 | -3.94 | -3.94 | -3.94 | -7.53 |
| EBIT | 30.90 | 11.16 | -5.69 | 816.50 | 444.10 |
| Other financial income | 0.23 | ||||
| Other financial expenses | -0.81 | -1.34 | -5.92 | ||
| Pre-tax profit | 30.10 | 9.82 | -5.69 | 810.58 | 444.33 |
| Income taxes | - 178.24 | - 104.39 | |||
| Net earnings | 30.10 | 9.82 | -5.69 | 632.34 | 339.94 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 19.34 | 15.40 | 11.46 | 7.53 | |
| Tangible assets total | 19.34 | 15.40 | 11.46 | 7.53 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 162.17 | ||||
| Current other receivables | 1.00 | 5.36 | 2.40 | 2.18 | |
| Short term receivables total | 1.00 | 5.36 | 164.57 | 2.18 | |
| Cash and bank deposits | 61.05 | 73.81 | 67.40 | 773.14 | 575.58 |
| Cash and cash equivalents | 61.05 | 73.81 | 67.40 | 773.14 | 575.58 |
| Balance sheet total (assets) | 80.39 | 90.21 | 84.22 | 945.24 | 577.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 600.00 | 330.00 | |||
| Retained earnings | -0.00 | 30.09 | 39.91 | - 565.77 | - 263.44 |
| Profit of the financial year | 30.10 | 9.82 | -5.69 | 632.34 | 339.94 |
| Shareholders equity total | 80.09 | 89.91 | 84.22 | 716.56 | 456.50 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.30 | 0.30 | |||
| Short-term deferred tax liabilities | 178.24 | 104.39 | |||
| Other non-interest bearing current liabilities | 50.43 | 16.86 | |||
| Current liabilities total | 0.30 | 0.30 | 228.68 | 121.25 | |
| Balance sheet total (liabilities) | 80.39 | 90.21 | 84.22 | 945.24 | 577.76 |
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.