Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | ||
| Costs of management | -19.26 | -28.35 |
| EBIT | -19.26 | -28.35 |
| Other financial income | 143.45 | 414.63 |
| Other financial expenses | -1.65 | |
| Pre-tax profit | 122.54 | 386.27 |
| Income taxes | -26.95 | -85.08 |
| Net earnings | 95.59 | 301.19 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Other current investments | 1 662.69 | 2 014.15 |
| Cash and bank deposits | 59.49 | 73.08 |
| Cash and cash equivalents | 1 722.18 | 2 087.23 |
| Balance sheet total (assets) | 1 722.18 | 2 087.23 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Share premium account | 1 560.00 | 1 560.00 |
| Retained earnings | 95.59 | |
| Profit of the financial year | 95.59 | 301.19 |
| Shareholders equity total | 1 695.59 | 1 996.78 |
| Non-current liabilities total | ||
| Current trade creditors | 10.00 | 10.00 |
| Short-term deferred tax liabilities | 16.59 | 80.45 |
| Current liabilities total | 26.59 | 90.45 |
| Balance sheet total (liabilities) | 1 722.18 | 2 087.23 |
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.