Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 175.00 | 205.50 | 848.70 | ||
| External services | -10.18 | -74.83 | - 127.97 | ||
| Gross profit | -10.18 | 98.86 | 74.79 | 848.70 | |
| Costs of management | -1.31 | -2.74 | |||
| Employee benefit expenses | - 536.14 | ||||
| Other operating expenses | -17.35 | -24.68 | |||
| EBIT | -10.18 | 98.86 | 74.79 | -17.35 | 287.89 |
| Other financial income | 0.23 | 0.26 | |||
| Pre-tax profit | -9.96 | 98.86 | 74.79 | -17.35 | 288.14 |
| Income taxes | -63.39 | ||||
| Net earnings | -9.96 | 98.86 | 74.79 | -17.35 | 224.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 14.88 | 271.72 | |||
| Current other receivables | 17.08 | ||||
| Short term receivables total | 17.08 | 14.88 | 271.72 | ||
| Cash and bank deposits | 90.22 | 208.98 | 200.84 | 125.00 | 574.30 |
| Cash and cash equivalents | 90.22 | 208.98 | 200.84 | 125.00 | 574.30 |
| Balance sheet total (assets) | 107.30 | 223.85 | 200.84 | 125.00 | 846.02 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | -7.90 | ||||
| Retained earnings | 9.96 | 1.06 | 17.35 | 36.90 | |
| Profit of the financial year | -9.96 | 98.86 | 74.79 | -17.35 | 224.75 |
| Shareholders equity total | 117.10 | 223.85 | 200.84 | 125.00 | 386.65 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 63.39 | ||||
| Other non-interest bearing current liabilities | 395.97 | ||||
| Current liabilities total | 459.37 | ||||
| Balance sheet total (liabilities) | 117.10 | 223.85 | 200.84 | 125.00 | 846.02 |
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.