Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 315.12 | 437.05 |
| External services | -94.82 | - 421.81 |
| Gross profit | 220.30 | 15.24 |
| Employee benefit expenses | -18.05 | |
| EBIT | 220.30 | -2.81 |
| Pre-tax profit | 220.30 | -2.81 |
| Income taxes | -48.47 | 0.62 |
| Net earnings | 171.83 | -2.19 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 93.20 | 37.19 | ||
| Current other receivables | 40.00 | 40.00 | 40.00 | |
| Current deferred tax assets | 0.62 | |||
| Short term receivables total | 40.00 | 40.00 | 133.20 | 37.81 |
| Cash and bank deposits | 180.21 | |||
| Cash and cash equivalents | 180.21 | |||
| Balance sheet total (assets) | 40.00 | 40.00 | 313.41 | 37.81 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Profit of the financial year | 171.83 | -2.19 | ||
| Shareholders equity total | 40.00 | 40.00 | 211.83 | 37.81 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 48.47 | |||
| Other non-interest bearing current liabilities | 53.12 | |||
| Current liabilities total | 101.58 | |||
| Balance sheet total (liabilities) | 40.00 | 40.00 | 313.41 | 37.81 |
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.