Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 275.23 | 342.11 | 497.52 |
| Employee benefit expenses | - 255.39 | - 245.88 | - 315.80 |
| Total depreciation | -5.00 | -5.00 | -5.00 |
| EBIT | 14.84 | 91.22 | 176.72 |
| Other financial income | 7.23 | 12.00 | |
| Other financial expenses | -6.59 | -3.65 | -1.61 |
| Pre-tax profit | 8.25 | 94.80 | 187.11 |
| Income taxes | -3.89 | -25.67 | -49.13 |
| Net earnings | 4.36 | 69.13 | 137.98 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 20.00 | 15.00 | 10.00 |
| Intangible assets total | 20.00 | 15.00 | 10.00 |
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 47.00 | 57.54 | 4.28 |
| Current amounts owed by group member comp. | 315.00 | 533.54 | |
| Current other receivables | 42.53 | ||
| Short term receivables total | 47.00 | 372.54 | 580.35 |
| Cash and bank deposits | 354.95 | 124.66 | 109.45 |
| Cash and cash equivalents | 354.95 | 124.66 | 109.45 |
| Balance sheet total (assets) | 421.94 | 512.20 | 699.81 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Share premium account | 315.73 | ||
| Retained earnings | 320.09 | 389.21 | |
| Profit of the financial year | 4.36 | 69.13 | 137.98 |
| Shareholders equity total | 360.09 | 429.21 | 567.20 |
| Provisions | 4.40 | 3.30 | 10.01 |
| Non-current liabilities total | |||
| Current trade creditors | 12.00 | 15.00 | 17.00 |
| Short-term deferred tax liabilities | 4.99 | 26.77 | 42.42 |
| Other non-interest bearing current liabilities | 40.46 | 37.92 | 63.19 |
| Current liabilities total | 57.45 | 79.69 | 122.60 |
| Balance sheet total (liabilities) | 421.94 | 512.20 | 699.81 |
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.