Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 039.05 | 1 329.05 |
| Employee benefit expenses | - 276.80 | - 874.73 |
| Total depreciation | -22.70 | -22.70 |
| EBIT | 739.56 | 431.62 |
| Other financial income | 0.31 | |
| Other financial expenses | -4.40 | -9.07 |
| Pre-tax profit | 735.15 | 422.86 |
| Income taxes | - 161.44 | -95.33 |
| Net earnings | 573.72 | 327.53 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 90.78 | 68.09 |
| Tangible assets total | 90.78 | 68.09 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 23.75 | 219.55 |
| Short term receivables total | 23.75 | 219.55 |
| Cash and bank deposits | 1 527.99 | 2 071.84 |
| Cash and cash equivalents | 1 527.99 | 2 071.84 |
| Balance sheet total (assets) | 1 642.53 | 2 359.48 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 573.72 | |
| Profit of the financial year | 573.72 | 327.53 |
| Shareholders equity total | 613.72 | 941.25 |
| Non-current liabilities total | ||
| Current trade creditors | 258.00 | 514.00 |
| Short-term deferred tax liabilities | 161.44 | 95.33 |
| Other non-interest bearing current liabilities | 609.37 | 808.91 |
| Current liabilities total | 1 028.81 | 1 418.24 |
| Balance sheet total (liabilities) | 1 642.53 | 2 359.48 |
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.