Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 100.51 | 1 047.88 |
| Employee benefit expenses | -26.61 | - 756.99 |
| EBIT | 73.89 | 290.89 |
| Other financial income | 2.34 | |
| Other financial expenses | -1.05 | -0.99 |
| Pre-tax profit | 72.85 | 292.25 |
| Income taxes | -16.39 | -65.44 |
| Net earnings | 56.46 | 226.81 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 5.27 | |
| Current other receivables | 0.70 | |
| Short term receivables total | 5.97 | |
| Cash and bank deposits | 157.60 | 523.68 |
| Cash and cash equivalents | 157.60 | 523.68 |
| Balance sheet total (assets) | 157.60 | 529.65 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 56.46 | |
| Retained earnings | - 112.92 | |
| Profit of the financial year | 56.46 | 226.81 |
| Shareholders equity total | 40.00 | 266.81 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 16.39 | 49.08 |
| Other non-interest bearing current liabilities | 101.22 | 213.76 |
| Current liabilities total | 117.60 | 262.85 |
| Balance sheet total (liabilities) | 157.60 | 529.65 |
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.