Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 69.11 | 404.61 | 429.54 |
| Employee benefit expenses | -21.19 | - 302.28 | - 304.11 |
| Total depreciation | -45.76 | -60.06 | -45.05 |
| EBIT | 2.16 | 42.27 | 80.39 |
| Other financial expenses | -0.00 | ||
| Pre-tax profit | 2.16 | 42.27 | 80.38 |
| Income taxes | -0.46 | -9.31 | -19.29 |
| Net earnings | 1.70 | 32.97 | 61.10 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 240.24 | 180.18 | 135.13 | ||
| Tangible assets total | 240.24 | 180.18 | 135.13 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 39.12 | 45.44 | 66.72 | ||
| Current other receivables | 6.26 | 12.69 | |||
| Short term receivables total | 39.12 | 51.70 | 79.41 | ||
| Cash and bank deposits | 0.00 | 0.00 | 40.56 | 20.35 | 30.62 |
| Cash and cash equivalents | 0.00 | 0.00 | 40.56 | 20.35 | 30.62 |
| Balance sheet total (assets) | 0.00 | 0.00 | 319.92 | 252.23 | 245.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 1.70 | 34.67 | |||
| Profit of the financial year | 1.70 | 32.97 | 61.10 | ||
| Shareholders equity total | 0.00 | 0.00 | 41.70 | 74.67 | 135.76 |
| Non-current loans from credit institutions | 239.32 | 147.41 | 68.45 | ||
| Non-current liabilities total | 239.32 | 147.41 | 68.45 | ||
| Current trade creditors | 9.30 | 8.10 | |||
| Short-term deferred tax liabilities | 0.46 | 9.31 | 19.29 | ||
| Other non-interest bearing current liabilities | 38.43 | 11.55 | 13.56 | ||
| Current liabilities total | 38.89 | 30.16 | 40.95 | ||
| Balance sheet total (liabilities) | 0.00 | 0.00 | 319.92 | 252.23 | 245.16 |
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.