Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 152.62 | 318.22 | |||
| External services | - 130.54 | - 228.66 | |||
| Gross profit | 22.07 | 89.57 | 119.89 | 260.60 | 432.09 |
| Employee benefit expenses | -3.48 | -11.22 | - 374.50 | ||
| Total depreciation | -21.31 | ||||
| EBIT | 22.07 | 89.57 | 116.41 | 249.38 | 36.28 |
| Other financial expenses | -0.65 | -8.36 | -26.23 | ||
| Income from other inv. held as non-curr. assets | 0.28 | ||||
| Pre-tax profit | 22.07 | 89.57 | 115.75 | 241.29 | 10.04 |
| Income taxes | -18.01 | -25.47 | -53.35 | -2.30 | |
| Net earnings | 22.07 | 71.56 | 90.29 | 187.94 | 7.75 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Other tangible assets | 63.94 | ||||
| Tangible assets total | 63.94 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 58.60 | 120.00 | 347.87 | 425.36 | |
| Inventories total | 58.60 | 120.00 | 347.87 | 425.36 | |
| Current trade debtors | 4.27 | 9.21 | 27.69 | 104.54 | |
| Short term receivables total | 4.27 | 9.21 | 27.69 | 104.54 | |
| Cash and bank deposits | 80.14 | 152.28 | 209.54 | 252.07 | 223.82 |
| Cash and cash equivalents | 80.14 | 152.28 | 209.54 | 252.07 | 223.82 |
| Balance sheet total (assets) | 80.14 | 215.16 | 338.75 | 627.62 | 817.66 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 75.00 | 75.00 | 75.00 | 75.00 | 75.00 |
| Retained earnings | -33.56 | -11.49 | 60.08 | 150.36 | 338.30 |
| Profit of the financial year | 22.07 | 71.56 | 90.29 | 187.94 | 7.75 |
| Shareholders equity total | 63.52 | 135.07 | 225.36 | 413.30 | 421.05 |
| Non-current deferred tax liabilities | 17.60 | ||||
| Non-current liabilities total | 17.60 | ||||
| Current bonds | 131.29 | 211.49 | |||
| Current loans from credit institutions | 70.85 | ||||
| Current trade creditors | 14.86 | 36.77 | 12.46 | 77.80 | 109.05 |
| Current owed to participating | 5.23 | 5.23 | |||
| Other non-interest bearing current liabilities | 1.76 | 25.71 | 100.92 | ||
| Current liabilities total | 16.62 | 62.48 | 113.38 | 214.32 | 396.61 |
| Balance sheet total (liabilities) | 80.14 | 215.16 | 338.75 | 627.62 | 817.66 |
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.