Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 66.67 | 53.69 | 214.79 | 229.73 | 122.45 |
| Employee benefit expenses | -23.37 | -33.47 | -25.76 | ||
| EBIT | 43.30 | 53.69 | 214.79 | 196.26 | 96.69 |
| Other financial income | 0.00 | ||||
| Other financial expenses | -1.71 | -0.78 | -2.08 | -0.13 | -1.25 |
| Pre-tax profit | 41.59 | 52.91 | 212.71 | 196.13 | 95.44 |
| Income taxes | -5.81 | -47.23 | -43.15 | -21.00 | |
| Net earnings | 41.59 | 47.10 | 165.48 | 152.98 | 74.44 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 6.88 | 26.04 | 30.14 | 34.82 | |
| Current other receivables | 20.68 | 18.68 | 16.68 | 17.52 | |
| Short term receivables total | 27.56 | 44.72 | 46.82 | 17.52 | 34.82 |
| Cash and bank deposits | 6.81 | 41.83 | 254.52 | 484.68 | 495.22 |
| Cash and cash equivalents | 6.81 | 41.83 | 254.52 | 484.68 | 495.22 |
| Balance sheet total (assets) | 34.37 | 86.55 | 301.34 | 502.20 | 530.04 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 40.00 | 40.00 |
| Other reserves | 10.40 | 40.00 | 40.00 | ||
| Retained earnings | -26.75 | -14.76 | 32.34 | 197.82 | 390.80 |
| Profit of the financial year | 41.59 | 47.10 | 165.48 | 152.98 | 74.44 |
| Shareholders equity total | 25.24 | 72.34 | 237.82 | 390.80 | 505.24 |
| Non-current other liabilities | 6.08 | 49.31 | 0.00 | ||
| Non-current deferred tax liabilities | 43.15 | 21.00 | |||
| Non-current liabilities total | 6.08 | 49.31 | 43.15 | 21.00 | |
| Current trade creditors | 9.13 | 8.13 | 8.13 | ||
| Other non-interest bearing current liabilities | 6.08 | 68.25 | 3.80 | ||
| Current liabilities total | 9.13 | 8.13 | 14.21 | 68.25 | 3.80 |
| Balance sheet total (liabilities) | 34.37 | 86.55 | 301.34 | 502.20 | 530.04 |
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.