Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 143.63 | 754.79 |
| Employee benefit expenses | - 126.10 | - 694.50 |
| EBIT | 17.53 | 60.29 |
| Other financial expenses | -0.01 | -0.05 |
| Pre-tax profit | 17.52 | 60.25 |
| Income taxes | -3.92 | -15.11 |
| Net earnings | 13.60 | 45.13 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 4.50 | 7.50 |
| Investments total | 4.50 | 7.50 |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 17.39 | |
| Current other receivables | 23.44 | 23.44 |
| Short term receivables total | 23.44 | 40.82 |
| Cash and bank deposits | 52.68 | 101.19 |
| Cash and cash equivalents | 52.68 | 101.19 |
| Balance sheet total (assets) | 80.62 | 149.52 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 50.00 | |
| Retained earnings | -36.40 | |
| Profit of the financial year | 13.60 | 45.13 |
| Shareholders equity total | 53.60 | 98.73 |
| Non-current liabilities total | ||
| Current owed to participating | 0.02 | |
| Short-term deferred tax liabilities | 3.92 | 19.03 |
| Other non-interest bearing current liabilities | 23.10 | 31.73 |
| Current liabilities total | 27.01 | 50.78 |
| Balance sheet total (liabilities) | 80.62 | 149.52 |
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.