Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 382.30 | 384.88 | 214.82 |
| Employee benefit expenses | - 102.19 | - 358.22 | - 382.29 |
| Total depreciation | -13.00 | -26.00 | -26.00 |
| EBIT | 267.11 | 0.66 | - 193.47 |
| Other financial expenses | -4.06 | -12.85 | -2.00 |
| Pre-tax profit | 263.05 | -12.20 | - 195.48 |
| Income taxes | -57.91 | 0.35 | 42.85 |
| Net earnings | 205.14 | -11.85 | - 152.63 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 52.00 | 26.00 | ||
| Tangible assets total | 52.00 | 26.00 | ||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 30.61 | 24.24 | ||
| Current other receivables | 40.00 | |||
| Current deferred tax assets | 22.81 | 3.63 | 57.17 | |
| Short term receivables total | 40.00 | 22.81 | 34.24 | 81.42 |
| Cash and bank deposits | 191.46 | 226.82 | 55.26 | |
| Cash and cash equivalents | 191.46 | 226.82 | 55.26 | |
| Balance sheet total (assets) | 40.00 | 266.27 | 287.06 | 136.67 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 205.14 | 193.29 | ||
| Profit of the financial year | 205.14 | -11.85 | - 152.63 | |
| Shareholders equity total | 40.00 | 245.15 | 233.30 | 80.66 |
| Provisions | 0.72 | |||
| Non-current liabilities total | ||||
| Current trade creditors | 5.00 | 5.00 | 10.30 | |
| Other non-interest bearing current liabilities | 15.41 | 48.76 | 45.71 | |
| Current liabilities total | 20.41 | 53.76 | 56.01 | |
| Balance sheet total (liabilities) | 40.00 | 266.27 | 287.06 | 136.67 |
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.