Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 161.19 | 133.55 |
| Employee benefit expenses | -9.37 | - 292.69 |
| EBIT | 151.82 | - 159.14 |
| Other financial expenses | -0.56 | -0.73 |
| Pre-tax profit | 151.27 | - 159.87 |
| Income taxes | -33.28 | |
| Net earnings | 117.99 | - 159.87 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 69.93 | |
| Inventories total | 69.93 | |
| Current other receivables | 105.53 | 46.49 |
| Short term receivables total | 105.53 | 46.49 |
| Cash and bank deposits | 160.58 | 4.22 |
| Cash and cash equivalents | 160.58 | 4.22 |
| Balance sheet total (assets) | 266.11 | 120.64 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 157.99 | -1.88 |
| Retained earnings | - 117.99 | 159.87 |
| Profit of the financial year | 117.99 | - 159.87 |
| Shareholders equity total | 157.99 | -1.88 |
| Non-current owed to group member | 73.98 | 121.39 |
| Non-current deferred tax liabilities | 33.28 | |
| Non-current liabilities total | 107.26 | 121.39 |
| Other non-interest bearing current liabilities | 0.86 | 1.13 |
| Current liabilities total | 0.86 | 1.13 |
| Balance sheet total (liabilities) | 266.11 | 120.64 |
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.