Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -22.85 | 105.49 | 2 783.85 |
| Employee benefit expenses | - 265.65 | - 436.10 | |
| Total depreciation | -62.86 | -65.85 | |
| EBIT | -22.85 | - 223.02 | 2 281.90 |
| Other financial expenses | -0.40 | -3.49 | -8.95 |
| Pre-tax profit | -23.24 | - 226.51 | 2 272.95 |
| Income taxes | 52.81 | - 366.06 | |
| Net earnings | -23.24 | - 173.70 | 1 906.89 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Goodwill | 329.14 | 266.29 | |
| Intangible assets total | 329.14 | 266.29 | |
| Buildings | 1 350.00 | ||
| Machinery and equipment | 32.00 | 29.01 | |
| Tangible assets total | 32.00 | 1 379.01 | |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 15.84 | 31.38 | 289.46 |
| Current deferred tax assets | 52.81 | 36.61 | |
| Short term receivables total | 15.84 | 84.19 | 326.08 |
| Cash and bank deposits | 10.92 | 108.95 | 1 082.58 |
| Cash and cash equivalents | 10.92 | 108.95 | 1 082.58 |
| Balance sheet total (assets) | 26.76 | 554.28 | 3 053.95 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -23.24 | - 196.95 | |
| Profit of the financial year | -23.24 | - 173.70 | 1 906.89 |
| Shareholders equity total | 26.76 | - 146.94 | 1 759.95 |
| Non-current liabilities total | |||
| Current trade creditors | 585.86 | 259.50 | |
| Short-term deferred tax liabilities | 349.87 | ||
| Other non-interest bearing current liabilities | 115.37 | 684.64 | |
| Current liabilities total | 701.23 | 1 294.01 | |
| Balance sheet total (liabilities) | 26.76 | 554.28 | 3 053.95 |
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.