Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 171.69 | 2 027.77 |
| Employee benefit expenses | - 336.03 | -2 185.37 |
| Total depreciation | - 132.73 | |
| EBIT | - 164.34 | - 290.33 |
| Other financial expenses | -22.65 | -85.85 |
| Pre-tax profit | - 186.99 | - 376.18 |
| Income taxes | 40.94 | 79.75 |
| Net earnings | - 146.05 | - 296.43 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 929.33 | 2 783.10 |
| Buildings | 443.52 | |
| Machinery and equipment | 388.29 | 868.02 |
| Tangible assets total | 1 317.62 | 4 094.63 |
| Other receivables | 30.00 | 36.00 |
| Investments total | 30.00 | 36.00 |
| Long term receivables total | ||
| Finished products/goods | 150.00 | 171.90 |
| Inventories total | 150.00 | 171.90 |
| Current trade debtors | 223.09 | |
| Prepayments and accrued income | 191.60 | 21.57 |
| Current other receivables | 206.70 | 37.28 |
| Current deferred tax assets | 40.94 | 120.69 |
| Short term receivables total | 439.24 | 402.63 |
| Cash and bank deposits | 7.69 | 89.82 |
| Cash and cash equivalents | 7.69 | 89.82 |
| Balance sheet total (assets) | 1 944.55 | 4 794.98 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | - 146.05 | |
| Profit of the financial year | - 146.05 | - 296.43 |
| Shareholders equity total | - 106.05 | - 402.48 |
| Provisions | -0.00 | -0.00 |
| Non-current liabilities total | ||
| Current trade creditors | 406.23 | 325.40 |
| Current owed to participating | 8.22 | |
| Current owed to group member | 1 569.58 | 2 887.22 |
| Other non-interest bearing current liabilities | 74.79 | 1 976.62 |
| Current liabilities total | 2 050.60 | 5 197.46 |
| Balance sheet total (liabilities) | 1 944.55 | 4 794.98 |
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.