Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 96.98 | 1 834.24 |
| Employee benefit expenses | - 504.15 | |
| Total depreciation | -10.40 | |
| EBIT | 86.58 | 1 330.09 |
| Other financial income | 0.89 | |
| Other financial expenses | -25.27 | -0.85 |
| Pre-tax profit | 61.31 | 1 330.12 |
| Income taxes | -15.80 | - 291.76 |
| Net earnings | 45.52 | 1 038.36 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 1 356.52 | |
| Tangible assets total | 1 356.52 | |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 64.48 | |
| Current amounts owed by group member comp. | 120.00 | 18.63 |
| Current other receivables | 3.60 | 0.00 |
| Short term receivables total | 123.60 | 83.12 |
| Cash and bank deposits | 60.56 | 730.50 |
| Cash and cash equivalents | 60.56 | 730.50 |
| Balance sheet total (assets) | 1 540.69 | 813.62 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 750.00 | |
| Other reserves | - 750.00 | |
| Retained earnings | - 704.49 | |
| Profit of the financial year | 45.52 | 1 038.36 |
| Shareholders equity total | 85.52 | 373.87 |
| Non-current deferred tax liabilities | 15.80 | 291.76 |
| Non-current liabilities total | 15.80 | 291.76 |
| Current trade creditors | 10.00 | 44.17 |
| Current owed to group member | 1 374.75 | |
| Short-term deferred tax liabilities | 14.13 | |
| Other non-interest bearing current liabilities | 54.63 | 89.68 |
| Current liabilities total | 1 439.38 | 147.98 |
| Balance sheet total (liabilities) | 1 540.69 | 813.62 |
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.