Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 622.53 | 7 324.98 |
| Employee benefit expenses | - 394.88 | -7 710.36 |
| EBIT | 227.65 | - 385.38 |
| Pre-tax profit | 227.65 | - 385.38 |
| Income taxes | -50.30 | |
| Net earnings | 177.35 | - 385.38 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 225.00 | |
| Short term receivables total | 225.00 | |
| Cash and bank deposits | 523.43 | 365.60 |
| Cash and cash equivalents | 523.43 | 365.60 |
| Balance sheet total (assets) | 523.43 | 590.60 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 39.33 | 40.00 |
| Other reserves | 226.98 | |
| Profit of the financial year | 177.35 | - 385.38 |
| Shareholders equity total | 216.68 | - 118.40 |
| Non-current liabilities total | ||
| Current trade creditors | 69.75 | 1.50 |
| Short-term deferred tax liabilities | 50.30 | |
| Other non-interest bearing current liabilities | 186.71 | 707.50 |
| Current liabilities total | 306.76 | 709.00 |
| Balance sheet total (liabilities) | 523.43 | 590.60 |
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.