Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 716.46 | ||
| External services | - 172.32 | ||
| Gross profit | 481.51 | 863.20 | 544.14 |
| Wages and salaries | - 419.12 | - 643.22 | - 554.68 |
| Other operating expenses | -59.41 | - 159.66 | |
| EBIT | 2.98 | 60.32 | -10.54 |
| Other financial income | 0.22 | ||
| Other financial expenses | -2.07 | -0.37 | |
| Pre-tax profit | 1.83 | 58.26 | -10.69 |
| Income taxes | -0.40 | -12.80 | |
| Net earnings | 1.43 | 45.45 | -10.69 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 118.39 | 132.12 | 281.07 |
| Cash and cash equivalents | 118.39 | 132.12 | 281.07 |
| Balance sheet total (assets) | 118.39 | 132.12 | 281.07 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Other reserves | 1.43 | 46.89 | |
| Profit of the financial year | 1.43 | 45.45 | -10.69 |
| Shareholders equity total | 41.43 | 86.89 | 76.19 |
| Non-current deferred tax liabilities | 0.40 | 13.20 | |
| Non-current liabilities total | 0.40 | 13.20 | |
| Other non-interest bearing current liabilities | 76.55 | 32.03 | 204.87 |
| Current liabilities total | 76.55 | 32.03 | 204.87 |
| Balance sheet total (liabilities) | 118.39 | 132.12 | 281.07 |
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.