Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 68.58 | 273.77 | 810.23 |
| Costs of manufacturing | -81.38 | - 212.77 | - 485.37 |
| External services | -6.75 | - 111.78 | - 104.38 |
| Gross profit | -27.32 | -66.39 | 202.83 |
| Costs of management | -7.77 | -15.62 | -17.65 |
| Total depreciation | -57.97 | -38.84 | -42.29 |
| EBIT | -85.29 | - 106.52 | 157.24 |
| Pre-tax profit | -85.29 | - 106.52 | 157.24 |
| Net earnings | -85.29 | - 106.52 | 157.24 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 45.00 | 33.75 | 33.75 |
| Tangible assets total | 45.00 | 33.75 | 33.75 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 14.92 | ||
| Short term receivables total | 14.92 | ||
| Cash and bank deposits | 23.46 | 17.28 | 81.09 |
| Cash and cash equivalents | 23.46 | 17.28 | 81.09 |
| Balance sheet total (assets) | 68.46 | 51.03 | 129.75 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 36.40 | -63.21 | 93.08 |
| Retained earnings | 85.29 | 106.52 | - 157.24 |
| Profit of the financial year | -85.29 | - 106.52 | 157.24 |
| Shareholders equity total | 36.40 | -63.21 | 93.08 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 32.06 | 114.24 | 36.68 |
| Current liabilities total | 32.06 | 114.24 | 36.68 |
| Balance sheet total (liabilities) | 68.46 | 51.03 | 129.75 |
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.