Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 66.19 | 199.26 | 6 780.41 |
| Employee benefit expenses | -5 611.46 | ||
| EBIT | 66.19 | 199.26 | 1 168.95 |
| Other financial expenses | -9.59 | -6.83 | -5.09 |
| Pre-tax profit | 56.60 | 192.43 | 1 163.86 |
| Income taxes | -15.82 | -70.41 | - 256.35 |
| Net earnings | 40.78 | 122.03 | 907.51 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 880.05 | 896.98 | 1 366.43 |
| Current other receivables | 84.99 | 33.48 | 786.82 |
| Short term receivables total | 965.04 | 930.47 | 2 153.24 |
| Cash and bank deposits | 373.04 | 224.22 | 1 281.83 |
| Cash and cash equivalents | 373.04 | 224.22 | 1 281.83 |
| Balance sheet total (assets) | 1 338.08 | 1 154.68 | 3 435.07 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 160.00 | 200.78 | 322.81 |
| Profit of the financial year | 40.78 | 122.03 | 907.51 |
| Shareholders equity total | 240.78 | 362.81 | 1 270.32 |
| Provisions | 4.89 | ||
| Non-current liabilities total | |||
| Current trade creditors | 1 081.48 | 721.47 | 1 193.41 |
| Short-term deferred tax liabilities | 15.82 | 70.41 | 251.46 |
| Other non-interest bearing current liabilities | 714.99 | ||
| Current liabilities total | 1 097.30 | 791.87 | 2 159.86 |
| Balance sheet total (liabilities) | 1 338.08 | 1 154.68 | 3 435.07 |
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.