Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 160.91 | 849.20 |
| Employee benefit expenses | - 121.18 | - 149.76 |
| Total depreciation | -28.85 | -2.94 |
| EBIT | 10.88 | 696.49 |
| Other financial income | 0.10 | |
| Other financial expenses | -0.28 | -0.73 |
| Pre-tax profit | 10.60 | 695.86 |
| Income taxes | -3.12 | - 154.43 |
| Net earnings | 7.48 | 541.43 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 2.34 | 9.56 |
| Current other receivables | 547.93 | |
| Current deferred tax assets | 3.11 | |
| Short term receivables total | 2.34 | 560.60 |
| Cash and bank deposits | 80.98 | 207.62 |
| Cash and cash equivalents | 80.98 | 207.62 |
| Balance sheet total (assets) | 83.32 | 768.23 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 55.00 | 55.00 |
| Retained earnings | 7.48 | |
| Profit of the financial year | 7.48 | 541.43 |
| Shareholders equity total | 62.48 | 603.91 |
| Provisions | 120.15 | |
| Non-current liabilities total | ||
| Current trade creditors | 27.89 | |
| Short-term deferred tax liabilities | 3.12 | |
| Other non-interest bearing current liabilities | 17.72 | 16.27 |
| Current liabilities total | 20.84 | 44.16 |
| Balance sheet total (liabilities) | 83.32 | 768.23 |
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.