Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 293.87 | 420.91 |
| Employee benefit expenses | - 145.33 | - 295.01 |
| EBIT | 148.54 | 125.90 |
| Other financial expenses | -11.23 | -1.93 |
| Pre-tax profit | 137.31 | 123.96 |
| Income taxes | -31.81 | -28.25 |
| Net earnings | 105.50 | 95.71 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 60.00 | 60.00 |
| Investments total | 60.00 | 60.00 |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 119.27 | 61.86 |
| Short term receivables total | 119.27 | 61.86 |
| Cash and bank deposits | 180.75 | 374.05 |
| Cash and cash equivalents | 180.75 | 374.05 |
| Balance sheet total (assets) | 360.02 | 495.91 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 115.00 | 220.50 |
| Profit of the financial year | 105.50 | 95.71 |
| Shareholders equity total | 260.50 | 356.21 |
| Non-current liabilities total | ||
| Current trade creditors | 15.00 | 27.73 |
| Short-term deferred tax liabilities | 31.81 | 60.06 |
| Other non-interest bearing current liabilities | 52.71 | 51.91 |
| Current liabilities total | 99.52 | 139.70 |
| Balance sheet total (liabilities) | 360.02 | 495.91 |
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.