Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 087.78 | 1 742.42 |
| Employee benefit expenses | - 895.90 | -1 163.65 |
| Total depreciation | -2.93 | -9.02 |
| EBIT | 188.94 | 569.76 |
| Other financial expenses | -3.15 | -9.88 |
| Pre-tax profit | 185.79 | 559.88 |
| Income taxes | -41.29 | - 123.41 |
| Net earnings | 144.50 | 436.47 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 39.87 | 118.65 |
| Tangible assets total | 39.87 | 118.65 |
| Other receivables | 23.67 | |
| Investments total | 23.67 | |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 24.49 | 48.45 |
| Current other receivables | 20.09 | 108.72 |
| Short term receivables total | 44.59 | 157.17 |
| Cash and bank deposits | 1 234.29 | 19 451.17 |
| Cash and cash equivalents | 1 234.29 | 19 451.17 |
| Balance sheet total (assets) | 1 318.74 | 19 750.67 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 100.00 | |
| Retained earnings | - 100.00 | 44.51 |
| Profit of the financial year | 144.50 | 436.47 |
| Shareholders equity total | 184.50 | 520.97 |
| Provisions | 1.71 | 2.66 |
| Non-current liabilities total | ||
| Current trade creditors | 12.50 | 13.50 |
| Short-term deferred tax liabilities | 39.58 | 122.45 |
| Other non-interest bearing current liabilities | 1 080.45 | 19 091.08 |
| Current liabilities total | 1 132.53 | 19 227.03 |
| Balance sheet total (liabilities) | 1 318.74 | 19 750.67 |
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.