Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 56.40 | 71.51 | 36.19 |
| EBIT | 56.40 | 71.51 | 36.19 |
| Other financial expenses | -0.63 | -0.83 | -0.73 |
| Pre-tax profit | 55.77 | 70.68 | 35.45 |
| Income taxes | -13.71 | -15.96 | -9.61 |
| Net earnings | 42.07 | 54.72 | 25.84 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 33.39 | 10.00 | |
| Inventories total | 33.39 | 10.00 | |
| Short term receivables total | |||
| Cash and bank deposits | 106.98 | 157.10 | 203.73 |
| Cash and cash equivalents | 106.98 | 157.10 | 203.73 |
| Balance sheet total (assets) | 140.37 | 167.10 | 203.73 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 42.07 | 96.79 | |
| Profit of the financial year | 42.07 | 54.72 | 25.84 |
| Shareholders equity total | 82.07 | 136.79 | 162.63 |
| Non-current liabilities total | |||
| Current trade creditors | 41.39 | 2.20 | |
| Short-term deferred tax liabilities | 13.71 | 16.68 | 3.61 |
| Other non-interest bearing current liabilities | 3.21 | 11.43 | 37.48 |
| Current liabilities total | 58.30 | 30.31 | 41.09 |
| Balance sheet total (liabilities) | 140.37 | 167.10 | 203.73 |
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.