Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 427.49 | 134.21 | 126.67 |
| Employee benefit expenses | - 183.61 | ||
| Total depreciation | - 133.70 | - 100.00 | - 100.00 |
| EBIT | 110.18 | 34.21 | 26.67 |
| Other financial expenses | -16.02 | -0.58 | -0.12 |
| Pre-tax profit | 94.16 | 33.63 | 26.55 |
| Income taxes | -20.70 | -7.73 | -5.83 |
| Net earnings | 73.47 | 25.89 | 20.71 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 366.67 | 266.67 | 166.67 |
| Tangible assets total | 366.67 | 266.67 | 166.67 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 136.46 | 135.01 | 200.51 |
| Prepayments and accrued income | 1.48 | ||
| Current other receivables | 36.88 | 2.24 | |
| Current deferred tax assets | 1.83 | 3.21 | 9.74 |
| Short term receivables total | 139.78 | 175.10 | 212.49 |
| Cash and bank deposits | 148.53 | 34.50 | 165.22 |
| Cash and cash equivalents | 148.53 | 34.50 | 165.22 |
| Balance sheet total (assets) | 654.97 | 476.26 | 544.38 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 73.47 | 99.36 | |
| Profit of the financial year | 73.47 | 25.89 | 20.71 |
| Shareholders equity total | 113.47 | 139.36 | 160.08 |
| Non-current liabilities total | |||
| Current trade creditors | 32.00 | 1.29 | |
| Current owed to group member | 468.05 | 319.79 | 362.65 |
| Short-term deferred tax liabilities | 22.53 | 9.11 | 12.36 |
| Other non-interest bearing current liabilities | 18.93 | 8.00 | 8.00 |
| Current liabilities total | 541.50 | 336.90 | 384.31 |
| Balance sheet total (liabilities) | 654.97 | 476.26 | 544.38 |
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.