Income statement (kDKK)
| 2022 | 2023 | 2024 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 38.44 | 293.32 | 178.47 |
| EBIT | 38.44 | 293.32 | 178.47 |
| Other financial income | 0.03 | 4.82 | 6.19 |
| Other financial expenses | -0.43 | -0.18 | -0.01 |
| Pre-tax profit | 38.03 | 297.96 | 184.65 |
| Income taxes | -9.08 | -65.55 | -40.62 |
| Net earnings | 28.95 | 232.41 | 144.03 |
Assets (kDKK)
| 2022 | 2023 | 2024 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 56.20 | 194.10 | |
| Current amounts owed by group member comp. | 277.02 | 390.10 | |
| Current other receivables | 0.06 | 62.87 | -0.00 |
| Short term receivables total | 0.06 | 396.09 | 584.19 |
| Cash and bank deposits | 93.44 | 1.28 | |
| Cash and cash equivalents | 93.44 | 1.28 | |
| Balance sheet total (assets) | 93.49 | 396.09 | 585.47 |
Equity and liabilities (kDKK)
| 2022 | 2023 | 2024 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 28.95 | 261.36 | |
| Profit of the financial year | 28.95 | 232.41 | 144.03 |
| Shareholders equity total | 68.95 | 301.36 | 445.39 |
| Provisions | -0.00 | ||
| Non-current liabilities total | |||
| Current loans from credit institutions | 0.03 | ||
| Current trade creditors | 11.50 | 20.07 | 13.50 |
| Current owed to group member | 3.96 | 9.08 | |
| Short-term deferred tax liabilities | 9.08 | 74.63 | 106.18 |
| Other non-interest bearing current liabilities | 11.32 | ||
| Current liabilities total | 24.54 | 94.73 | 140.08 |
| Balance sheet total (liabilities) | 93.49 | 396.09 | 585.47 |
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.