Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 233.64 | 554.23 | 2 448.08 |
| Employee benefit expenses | - 306.78 | - 114.77 | - 740.33 |
| EBIT | -73.14 | 439.46 | 1 707.75 |
| Other financial income | 0.50 | ||
| Other financial expenses | -11.48 | -6.48 | -4.71 |
| Pre-tax profit | -84.62 | 432.99 | 1 703.55 |
| Income taxes | -81.71 | - 372.37 | |
| Net earnings | -84.62 | 351.28 | 1 331.17 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 26.80 | 88.62 | 1 461.58 |
| Inventories total | 26.80 | 88.62 | 1 461.58 |
| Current other receivables | 121.11 | 84.35 | 133.53 |
| Short term receivables total | 121.11 | 84.35 | 133.53 |
| Cash and bank deposits | 394.80 | 796.75 | 2 476.39 |
| Cash and cash equivalents | 394.80 | 796.75 | 2 476.39 |
| Balance sheet total (assets) | 542.71 | 969.71 | 4 071.50 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Share premium account | 210.00 | ||
| Retained earnings | 125.38 | 476.66 | |
| Profit of the financial year | -84.62 | 351.28 | 1 331.17 |
| Shareholders equity total | 205.38 | 556.66 | 1 887.84 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 2.31 | 1.16 | |
| Current trade creditors | 18.87 | 12.00 | 42.50 |
| Current owed to group member | 69.76 | ||
| Short-term deferred tax liabilities | 81.71 | 372.37 | |
| Other non-interest bearing current liabilities | 318.46 | 317.04 | 1 697.87 |
| Current liabilities total | 337.33 | 413.05 | 2 183.66 |
| Balance sheet total (liabilities) | 542.71 | 969.71 | 4 071.50 |
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.