Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 665.12 | 1 765.68 |
| Employee benefit expenses | - 691.73 | -2 040.28 |
| Other operating expenses | -4.38 | |
| Total depreciation | -11.52 | -11.52 |
| EBIT | -38.13 | - 290.49 |
| Other financial income | 0.02 | |
| Other financial expenses | -2.63 | -4.55 |
| Pre-tax profit | -40.75 | - 295.02 |
| Income taxes | 12.54 | 64.28 |
| Net earnings | -28.21 | - 230.75 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Development expenditure | 46.08 | 34.56 |
| Intangible assets total | 46.08 | 34.56 |
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 3.75 | |
| Current deferred tax assets | 12.54 | 76.82 |
| Short term receivables total | 16.29 | 76.82 |
| Cash and bank deposits | 308.90 | 77.58 |
| Cash and cash equivalents | 308.90 | 77.58 |
| Balance sheet total (assets) | 371.28 | 188.96 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 53.33 | 53.33 |
| Share premium account | 62.60 | |
| Retained earnings | 34.39 | |
| Profit of the financial year | -28.21 | - 230.75 |
| Shareholders equity total | 87.72 | - 143.02 |
| Non-current liabilities total | ||
| Current trade creditors | 38.47 | 2.50 |
| Current owed to participating | 5.63 | 12.56 |
| Other non-interest bearing current liabilities | 56.08 | 66.51 |
| Accruals and deferred income | 183.37 | 250.41 |
| Current liabilities total | 283.55 | 331.99 |
| Balance sheet total (liabilities) | 371.28 | 188.96 |
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.