Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 59.50 | 119.50 | |
| Total depreciation | -46.44 | -92.88 | |
| EBIT | 13.06 | 26.62 | |
| Other financial expenses | -0.11 | -0.73 | -0.03 |
| Pre-tax profit | -0.11 | 12.33 | 26.59 |
| Income taxes | -2.71 | -5.83 | |
| Net earnings | -0.11 | 9.62 | 20.76 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 534.07 | 441.19 | |
| Tangible assets total | 534.07 | 441.19 | |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 25.00 | 25.00 | 25.00 |
| Current owed by particip. interest comp. | 60.00 | 180.00 | |
| Short term receivables total | 25.00 | 85.00 | 205.00 |
| Cash and bank deposits | 9.06 | 13.10 | 12.56 |
| Cash and cash equivalents | 9.06 | 13.10 | 12.56 |
| Balance sheet total (assets) | 34.06 | 632.17 | 658.75 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -5.83 | -5.94 | 3.68 |
| Profit of the financial year | -0.11 | 9.62 | 20.76 |
| Shareholders equity total | 34.06 | 43.68 | 64.44 |
| Provisions | 2.71 | 8.54 | |
| Non-current liabilities total | |||
| Current owed to participating | 487.02 | 487.02 | |
| Other non-interest bearing current liabilities | 98.75 | 98.75 | |
| Current liabilities total | 585.77 | 585.77 | |
| Balance sheet total (liabilities) | 34.06 | 632.17 | 658.75 |
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.