Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 522.15 | 6 138.75 |
| EBIT | 1 522.15 | 6 138.75 |
| Other financial expenses | -77.81 | |
| Pre-tax profit | 1 444.34 | 6 138.75 |
| Income taxes | - 317.75 | -1 350.52 |
| Net earnings | 1 126.59 | 4 788.23 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 293.33 | |
| Tangible assets total | 293.33 | |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 2 418.72 | 15 270.89 |
| Short term receivables total | 2 418.72 | 15 270.89 |
| Cash and bank deposits | 260.24 | 253.89 |
| Cash and cash equivalents | 260.24 | 253.89 |
| Balance sheet total (assets) | 2 678.96 | 15 818.11 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 250.00 | 250.00 |
| Shares repurchased | 800.00 | |
| Retained earnings | - 800.00 | 326.59 |
| Profit of the financial year | 1 126.59 | 4 788.23 |
| Shareholders equity total | 1 376.59 | 5 364.81 |
| Non-current liabilities total | ||
| Current trade creditors | 525.80 | 76.75 |
| Current owed to group member | 458.82 | |
| Short-term deferred tax liabilities | 317.75 | 1 350.52 |
| Other non-interest bearing current liabilities | 9 026.02 | |
| Current liabilities total | 1 302.38 | 10 453.29 |
| Balance sheet total (liabilities) | 2 678.96 | 15 818.11 |
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.