Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 187.43 | -79.26 |
| EBIT | 187.43 | -79.26 |
| Other financial expenses | -4.58 | -4.81 |
| Pre-tax profit | 182.85 | -84.08 |
| Income taxes | -40.22 | |
| Net earnings | 142.64 | -84.08 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 218.72 | |
| Inventories total | 218.72 | |
| Current trade debtors | 99.33 | 265.66 |
| Short term receivables total | 99.33 | 265.66 |
| Cash and bank deposits | 40.34 | 56.05 |
| Cash and cash equivalents | 40.34 | 56.05 |
| Balance sheet total (assets) | 358.38 | 321.71 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 58.56 | |
| Retained earnings | 84.08 | |
| Profit of the financial year | 142.64 | -84.08 |
| Shareholders equity total | 182.64 | 98.56 |
| Non-current liabilities total | ||
| Current trade creditors | 26.91 | |
| Short-term deferred tax liabilities | 40.22 | |
| Other non-interest bearing current liabilities | 108.62 | 223.15 |
| Current liabilities total | 175.74 | 223.15 |
| Balance sheet total (liabilities) | 358.38 | 321.71 |
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.