Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 36.99 | 182.27 | 11.04 |
| EBIT | 36.99 | 182.27 | 11.04 |
| Other financial income | 0.19 | ||
| Other financial expenses | -0.07 | -0.77 | -10.14 |
| Pre-tax profit | 36.92 | 181.49 | 1.09 |
| Income taxes | -8.12 | -40.08 | -2.99 |
| Net earnings | 28.80 | 141.41 | -1.91 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 29.88 | 121.91 | 171.88 |
| Inventories total | 29.88 | 121.91 | 171.88 |
| Current other receivables | 10.08 | ||
| Short term receivables total | 10.08 | ||
| Cash and bank deposits | 101.11 | 144.69 | 29.38 |
| Cash and cash equivalents | 101.11 | 144.69 | 29.38 |
| Balance sheet total (assets) | 130.98 | 266.60 | 211.34 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 28.80 | 170.21 | |
| Profit of the financial year | 28.80 | 141.41 | -1.91 |
| Shareholders equity total | 68.80 | 210.21 | 208.31 |
| Non-current liabilities total | |||
| Current trade creditors | 8.00 | 7.00 | |
| Short-term deferred tax liabilities | 8.12 | 40.08 | 1.23 |
| Other non-interest bearing current liabilities | 46.06 | 9.30 | 1.80 |
| Current liabilities total | 62.18 | 56.39 | 3.03 |
| Balance sheet total (liabilities) | 130.98 | 266.60 | 211.34 |
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.