Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 149.11 | 142.50 | 49.50 | 17.34 | 558.80 |
| Total depreciation | -4.73 | ||||
| EBIT | 144.38 | 142.50 | 49.50 | 17.34 | 558.80 |
| Other financial expenses | -0.14 | -1.34 | -0.47 | ||
| Pre-tax profit | 144.24 | 142.50 | 48.16 | 16.87 | 558.80 |
| Income taxes | -7.89 | -30.91 | -10.60 | -3.81 | - 122.94 |
| Net earnings | 136.35 | 111.59 | 37.56 | 13.06 | 435.87 |
Assets (kDKK)
| 2020 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 7.50 | ||
| Current other receivables | 35.71 | 2.46 | 8.26 |
| Short term receivables total | 35.71 | 2.46 | 15.76 |
| Cash and bank deposits | 823.00 | ||
| Cash and cash equivalents | 823.00 | ||
| Balance sheet total (assets) | 35.71 | 2.46 | 838.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 796.10 | - 659.75 | - 548.16 | - 510.60 | - 497.54 |
| Profit of the financial year | 136.35 | 111.59 | 37.56 | 13.06 | 435.87 |
| Shareholders equity total | - 159.75 | -48.16 | -10.60 | 2.46 | 438.33 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.28 | ||||
| Current owed to participating | 131.87 | 17.25 | |||
| Short-term deferred tax liabilities | 7.88 | 30.91 | 10.60 | 122.94 | |
| Other non-interest bearing current liabilities | 20.00 | 35.71 | 277.21 | ||
| Liabilities of non-current assets for sale | 137.50 | ||||
| Current liabilities total | 159.75 | 83.87 | 10.60 | 537.93 | |
| Balance sheet total (liabilities) | 35.71 | 2.46 | 976.26 |
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.