Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 494.25 | ||
| Gross profit | 603.60 | 374.58 | 202.42 |
| Costs of management | - 119.67 | ||
| Wages and salaries | - 578.93 | - 316.29 | - 192.84 |
| Social security expenses | -3.14 | ||
| EBIT | 21.54 | 58.29 | 9.58 |
| Other financial expenses | 2.73 | ||
| Pre-tax profit | 24.27 | 58.29 | 9.58 |
| Net earnings | 24.27 | 58.29 | 9.58 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 7.87 | 168.27 | 171.88 |
| Short term receivables total | 7.87 | 168.27 | 171.88 |
| Cash and bank deposits | 142.52 | 0.27 | |
| Cash and cash equivalents | 142.52 | 0.27 | |
| Balance sheet total (assets) | 150.39 | 168.27 | 172.14 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 0.00 | 64.27 | 122.56 |
| Profit of the financial year | 24.27 | 58.29 | 9.58 |
| Shareholders equity total | 64.27 | 162.56 | 172.14 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 86.12 | 5.70 | |
| Current liabilities total | 86.12 | 5.70 | |
| Balance sheet total (liabilities) | 150.39 | 168.27 | 172.14 |
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.