Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 192.00 | 769.17 |
| External services | -18.00 | -7.68 |
| Gross profit | 174.00 | 761.49 |
| EBIT | 174.00 | 761.49 |
| Other financial income | 0.12 | |
| Other financial expenses | -13.00 | -38.14 |
| Pre-tax profit | 161.00 | 723.47 |
| Net earnings | 161.00 | 723.47 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 1 581.00 | 2 237.30 |
| Investments total | 1 581.00 | 2 237.30 |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 2.44 | |
| Cash and cash equivalents | 2.44 | |
| Balance sheet total (assets) | 1 581.00 | 2 239.74 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 105.00 | 104.50 |
| Other reserves | 192.00 | 848.60 |
| Retained earnings | 118.00 | - 377.66 |
| Profit of the financial year | 161.00 | 723.47 |
| Shareholders equity total | 576.00 | 1 298.91 |
| Non-current other liabilities | 873.00 | 190.85 |
| Non-current liabilities total | 873.00 | 190.85 |
| Current loans from credit institutions | 113.00 | 720.00 |
| Current trade creditors | 5.00 | 5.00 |
| Current owed to participating | 13.00 | 24.84 |
| Other non-interest bearing current liabilities | 1.00 | 0.15 |
| Current liabilities total | 132.00 | 749.99 |
| Balance sheet total (liabilities) | 1 581.00 | 2 239.74 |
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.