Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 322.81 | 456.94 | 1 727.87 |
| Employee benefit expenses | -16.88 | - 709.80 | - 866.87 |
| Other operating expenses | - 201.56 | ||
| Total depreciation | -19.23 | ||
| EBIT | 305.93 | - 252.86 | 640.20 |
| Other financial income | 0.86 | ||
| Other financial expenses | -13.25 | -97.87 | - 134.01 |
| Pre-tax profit | 293.55 | - 350.73 | 506.19 |
| Income taxes | -65.78 | 75.83 | - 113.31 |
| Net earnings | 227.77 | - 274.90 | 392.88 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 279.97 | ||
| Tangible assets total | 279.97 | ||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 497.94 | 1 577.46 | 2 227.55 |
| Inventories total | 497.94 | 1 577.46 | 2 227.55 |
| Current trade debtors | 556.78 | 184.50 | |
| Prepayments and accrued income | 7.10 | 20.67 | |
| Current other receivables | 12.84 | 201.56 | 442.13 |
| Current deferred tax assets | 76.12 | 0.85 | |
| Short term receivables total | 12.84 | 841.56 | 648.15 |
| Cash and bank deposits | 19.50 | 6.50 | |
| Cash and cash equivalents | 19.50 | 6.50 | |
| Balance sheet total (assets) | 510.77 | 2 438.52 | 3 162.17 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 200.00 | ||
| Retained earnings | - 200.00 | 27.77 | - 247.13 |
| Profit of the financial year | 227.77 | - 274.90 | 392.88 |
| Shareholders equity total | 267.77 | - 207.13 | 185.75 |
| Provisions | 6.04 | ||
| Non-current liabilities total | |||
| Current loans from credit institutions | 88.71 | 1 754.55 | 2 233.27 |
| Current trade creditors | 39.31 | 375.48 | 67.72 |
| Current owed to participating | 21.00 | 207.23 | 389.07 |
| Short-term deferred tax liabilities | 65.78 | ||
| Other non-interest bearing current liabilities | 28.20 | 308.39 | 280.33 |
| Current liabilities total | 243.00 | 2 645.65 | 2 970.38 |
| Balance sheet total (liabilities) | 510.77 | 2 438.52 | 3 162.17 |
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.