Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 243.67 | 869.79 |
| Employee benefit expenses | - 165.92 | - 697.85 |
| EBIT | 77.74 | 171.94 |
| Other financial expenses | -0.21 | -0.26 |
| Pre-tax profit | 77.53 | 171.68 |
| Income taxes | -17.05 | -37.77 |
| Net earnings | 60.48 | 133.91 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 45.00 | 60.00 |
| Short term receivables total | 45.00 | 60.00 |
| Cash and bank deposits | 145.89 | 190.62 |
| Cash and cash equivalents | 145.89 | 190.62 |
| Balance sheet total (assets) | 190.89 | 250.62 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -57.32 | |
| Profit of the financial year | 60.48 | 133.91 |
| Shareholders equity total | 100.48 | 116.59 |
| Non-current liabilities total | ||
| Current owed to participating | 35.86 | 0.06 |
| Short-term deferred tax liabilities | 17.05 | 54.82 |
| Other non-interest bearing current liabilities | 37.50 | 79.15 |
| Current liabilities total | 90.41 | 134.03 |
| Balance sheet total (liabilities) | 190.89 | 250.62 |
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.