Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 2 434.55 | 3 384.34 | 3 075.67 |
| External services | -1 708.32 | -2 344.78 | -2 028.94 |
| Gross profit | 726.23 | 1 039.56 | 1 046.73 |
| Total depreciation | - 644.10 | ||
| EBIT | 82.13 | 13.56 | 20.73 |
| Other financial expenses | -2.21 | -10.05 | -1.28 |
| Pre-tax profit | 79.92 | 3.51 | 19.45 |
| Net earnings | 79.92 | 3.51 | 19.45 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Development expenditure | 9 615.84 | ||
| Intangible assets total | 9 615.84 | ||
| Tangible assets total | |||
| Other receivables | 819.23 | 10 481.62 | 10 444.99 |
| Investments total | 819.23 | 10 481.62 | 10 444.99 |
| Long term receivables total | |||
| Inventories total | |||
| Prepayments and accrued income | 2 573.87 | 1 933.38 | 1 945.85 |
| Current other receivables | -2 279.96 | -3 035.54 | -4 016.19 |
| Short term receivables total | 293.91 | -1 102.17 | -2 070.34 |
| Cash and bank deposits | 819.23 | 1 891.77 | 2 881.13 |
| Cash and cash equivalents | 819.23 | 1 891.77 | 2 881.13 |
| Balance sheet total (assets) | 11 548.22 | 11 271.22 | 11 255.79 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 10 000.00 | 10 000.00 | 10 000.00 |
| Retained earnings | 79.92 | 83.43 | |
| Profit of the financial year | 79.92 | 3.51 | 19.45 |
| Shareholders equity total | 10 079.92 | 10 083.43 | 10 102.88 |
| Non-current liabilities total | |||
| Current owed to participating | 0.65 | 28.63 | |
| Other non-interest bearing current liabilities | 6.93 | 1 159.16 | 1 152.90 |
| Accruals and deferred income | 1 460.73 | ||
| Current liabilities total | 1 468.30 | 1 187.79 | 1 152.90 |
| Balance sheet total (liabilities) | 11 548.22 | 11 271.22 | 11 255.79 |
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.