Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 608.21 | 2 272.90 |
| Employee benefit expenses | - 477.22 | -1 849.53 |
| Total depreciation | -13.00 | -38.24 |
| EBIT | 117.99 | 385.13 |
| Other financial income | 0.16 | |
| Other financial expenses | -1.27 | -1.32 |
| Pre-tax profit | 116.73 | 383.98 |
| Income taxes | -26.15 | -84.72 |
| Net earnings | 90.58 | 299.26 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 52.00 | 112.64 |
| Tangible assets total | 52.00 | 112.64 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 52.85 | 196.28 |
| Current other receivables | 4.05 | |
| Short term receivables total | 52.85 | 200.34 |
| Cash and bank deposits | 222.70 | 599.15 |
| Cash and cash equivalents | 222.70 | 599.15 |
| Balance sheet total (assets) | 327.56 | 912.13 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 122.00 | |
| Retained earnings | -31.42 | |
| Profit of the financial year | 90.58 | 299.26 |
| Shareholders equity total | 130.58 | 429.84 |
| Provisions | 0.72 | 0.42 |
| Non-current liabilities total | ||
| Current trade creditors | 23.96 | 49.03 |
| Current owed to participating | 53.77 | 25.68 |
| Short-term deferred tax liabilities | 25.43 | 85.01 |
| Other non-interest bearing current liabilities | 93.10 | 322.15 |
| Current liabilities total | 196.26 | 481.86 |
| Balance sheet total (liabilities) | 327.56 | 912.13 |
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.