Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 20.69 | 103.55 | 95.99 | 160.54 |
| Total depreciation | -6.04 | -3.52 | -3.52 | -1.41 |
| EBIT | 14.65 | 100.03 | 92.47 | 159.13 |
| Other financial income | 0.93 | 2.19 | 4.42 | |
| Other financial expenses | -0.19 | -1.12 | -1.54 | -3.23 |
| Pre-tax profit | 14.46 | 99.84 | 93.13 | 160.32 |
| Income taxes | -3.21 | -22.65 | -22.78 | -35.90 |
| Net earnings | 11.25 | 77.19 | 70.34 | 124.42 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible rights | 8.46 | 4.93 | 1.41 | |
| Intangible assets total | 8.46 | 4.93 | 1.41 | |
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 46.18 | 150.07 | 247.42 | 393.37 |
| Current deferred tax assets | 0.88 | 1.21 | 1.53 | 1.39 |
| Short term receivables total | 47.07 | 151.28 | 248.95 | 394.75 |
| Cash and bank deposits | 0.45 | 0.68 | 0.33 | |
| Cash and cash equivalents | 0.45 | 0.68 | 0.33 | |
| Balance sheet total (assets) | 55.52 | 156.66 | 251.03 | 395.08 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 11.25 | 88.44 | 158.79 | |
| Profit of the financial year | 11.25 | 77.19 | 70.34 | 124.42 |
| Shareholders equity total | 51.25 | 128.44 | 198.79 | 323.21 |
| Non-current liabilities total | ||||
| Current trade creditors | 10.00 | |||
| Short-term deferred tax liabilities | 4.27 | 28.22 | 52.25 | 61.87 |
| Other non-interest bearing current liabilities | 0.00 | 0.00 | ||
| Current liabilities total | 4.27 | 28.22 | 52.25 | 71.87 |
| Balance sheet total (liabilities) | 55.52 | 156.66 | 251.03 | 395.08 |
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.