Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -9.79 | 514.72 | 1 408.67 |
| Employee benefit expenses | - 421.46 | -1 007.76 | |
| EBIT | -9.79 | 93.25 | 400.91 |
| Other financial income | 0.07 | 0.33 | 0.18 |
| Other financial expenses | -0.26 | -0.06 | -8.93 |
| Pre-tax profit | -9.98 | 93.52 | 392.16 |
| Income taxes | 0.73 | -20.73 | -86.55 |
| Net earnings | -9.26 | 72.79 | 305.62 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 24.87 | 3.94 | |
| Current other receivables | 6.48 | 3.30 | |
| Current deferred tax assets | 0.73 | ||
| Short term receivables total | 25.60 | 10.41 | 3.30 |
| Cash and bank deposits | 8.27 | 198.24 | 319.62 |
| Cash and cash equivalents | 8.27 | 198.24 | 319.62 |
| Balance sheet total (assets) | 33.87 | 208.65 | 322.92 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -9.26 | - 281.47 | |
| Profit of the financial year | -9.26 | 72.79 | 305.62 |
| Shareholders equity total | 30.74 | 103.53 | 64.15 |
| Non-current liabilities total | |||
| Current trade creditors | 3.13 | 32.90 | 28.81 |
| Current owed to group member | 50.14 | ||
| Short-term deferred tax liabilities | 20.73 | 86.55 | |
| Other non-interest bearing current liabilities | 51.49 | 93.26 | |
| Current liabilities total | 3.13 | 105.12 | 258.77 |
| Balance sheet total (liabilities) | 33.87 | 208.65 | 322.92 |
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.