Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -14.40 | ||
| Gross profit | -14.40 | 979.13 | -62.02 |
| EBIT | -14.40 | 979.13 | -62.02 |
| Other financial income | 0.25 | 2.16 | |
| Other financial expenses | -0.39 | ||
| Pre-tax profit | -14.40 | 979.38 | -60.25 |
| Income taxes | - 215.45 | 1.52 | |
| Net earnings | -14.40 | 763.93 | -58.73 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 9.57 | 4.40 | |
| Short term receivables total | 9.57 | 4.40 | |
| Cash and bank deposits | 31.60 | 791.41 | 76.72 |
| Cash and cash equivalents | 31.60 | 791.41 | 76.72 |
| Balance sheet total (assets) | 31.60 | 800.98 | 81.12 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 660.00 | ||
| Retained earnings | - 674.40 | 89.53 | |
| Profit of the financial year | -14.40 | 763.93 | -58.73 |
| Shareholders equity total | 25.60 | 789.53 | 70.80 |
| Non-current liabilities total | |||
| Current trade creditors | 6.00 | 6.00 | 6.00 |
| Short-term deferred tax liabilities | 5.45 | ||
| Other non-interest bearing current liabilities | 4.32 | ||
| Current liabilities total | 6.00 | 11.45 | 10.32 |
| Balance sheet total (liabilities) | 31.60 | 800.98 | 81.12 |
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.