Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 246.21 | 1 013.76 |
| EBIT | 246.21 | 1 013.76 |
| Other financial income | 1.20 | |
| Other financial expenses | -9.93 | -1.94 |
| Pre-tax profit | 236.28 | 1 013.02 |
| Income taxes | -53.45 | - 222.88 |
| Net earnings | 182.84 | 790.14 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 3 780.40 | 17 094.43 |
| Inventories total | 3 780.40 | 17 094.43 |
| Prepayments and accrued income | 0.61 | |
| Current other receivables | 760.62 | |
| Short term receivables total | 761.23 | |
| Cash and bank deposits | 1 060.92 | 594.87 |
| Cash and cash equivalents | 1 060.92 | 594.87 |
| Balance sheet total (assets) | 4 841.32 | 18 450.53 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 10 182.84 | |
| Profit of the financial year | 182.84 | 790.14 |
| Shareholders equity total | 222.84 | 11 012.98 |
| Non-current deferred tax liabilities | 53.45 | 222.88 |
| Non-current liabilities total | 53.45 | 222.88 |
| Current trade creditors | 303.39 | 42.28 |
| Current owed to group member | 3 566.84 | 7 172.39 |
| Other non-interest bearing current liabilities | 694.81 | |
| Current liabilities total | 4 565.04 | 7 214.67 |
| Balance sheet total (liabilities) | 4 841.32 | 18 450.53 |
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.