Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 905.85 | 821.67 |
| Costs of management | - 685.83 | - 439.20 |
| Costs of distribution | - 173.85 | - 365.09 |
| EBIT | 46.17 | 17.38 |
| Other financial expenses | -6.28 | -14.82 |
| Pre-tax profit | 39.89 | 2.56 |
| Income taxes | -9.00 | -0.50 |
| Net earnings | 30.89 | 2.06 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Goodwill | 1 080.00 | 960.00 |
| Intangible assets total | 1 080.00 | 960.00 |
| Machinery and equipment | 195.00 | 183.00 |
| Tangible assets total | 195.00 | 183.00 |
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 1 308.03 | 1 622.39 |
| Inventories total | 1 308.03 | 1 622.39 |
| Current trade debtors | 40.97 | 159.96 |
| Current other receivables | 43.75 | 2.67 |
| Short term receivables total | 84.72 | 162.63 |
| Cash and bank deposits | 19.46 | 13.01 |
| Cash and cash equivalents | 19.46 | 13.01 |
| Balance sheet total (assets) | 2 687.21 | 2 941.03 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 30.89 | |
| Profit of the financial year | 30.89 | 2.06 |
| Shareholders equity total | 70.89 | 72.95 |
| Provisions | 9.00 | 9.50 |
| Non-current advances received | 2 038.89 | 1 894.89 |
| Non-current owed to group member | 400.00 | |
| Non-current liabilities total | 2 038.89 | 2 294.89 |
| Current loans from credit institutions | 388.26 | |
| Current trade creditors | 22.73 | |
| Current owed to participating | 400.00 | |
| Other non-interest bearing current liabilities | 145.70 | 175.43 |
| Current liabilities total | 568.42 | 563.69 |
| Balance sheet total (liabilities) | 2 687.21 | 2 941.03 |
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.