Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 95.02 | 23.65 | 6.09 |
| Costs of manufacturing | -1.38 | ||
| External services | -0.59 | -37.72 | |
| Gross profit | 95.02 | 23.06 | -33.01 |
| EBIT | 73.18 | 23.06 | -33.01 |
| Other financial expenses | -0.10 | 2.45 | -2.99 |
| Pre-tax profit | 73.08 | 44.25 | -36.00 |
| Income taxes | -17.00 | -4.16 | |
| Net earnings | 56.07 | 40.10 | -36.00 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Other receivables | -0.00 | ||
| Investments total | -0.00 | ||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 79.62 | 0.00 | 27.46 |
| Short term receivables total | 79.62 | 0.00 | 27.46 |
| Cash and bank deposits | 48.46 | 30.65 | 7.19 |
| Cash and cash equivalents | 48.46 | 30.65 | 7.19 |
| Balance sheet total (assets) | 128.07 | 30.65 | 34.65 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Other reserves | -40.00 | ||
| Retained earnings | -9.45 | 30.65 | |
| Profit of the financial year | 56.07 | 40.10 | -36.00 |
| Shareholders equity total | 96.07 | 30.65 | 34.65 |
| Provisions | 11.48 | ||
| Non-current liabilities total | |||
| Current trade creditors | 15.00 | ||
| Short-term deferred tax liabilities | 5.52 | ||
| Current liabilities total | 20.52 | ||
| Balance sheet total (liabilities) | 128.07 | 30.65 | 34.65 |
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.