Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 7.64 | 468.13 | 276.98 | 1 004.55 |
| EBIT | 7.64 | 468.13 | 276.98 | 1 004.55 |
| Other financial income | 0.40 | 45.63 | ||
| Other financial expenses | -0.03 | -0.37 | -13.54 | -75.66 |
| Pre-tax profit | 7.60 | 467.76 | 263.84 | 974.52 |
| Income taxes | -2.04 | - 102.47 | -58.04 | - 225.26 |
| Net earnings | 5.56 | 365.29 | 205.80 | 749.26 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 5.05 | 5.05 | 5.05 | 5.05 |
| Current other receivables | 0.00 | 1 189.97 | 2 871.07 | 4 441.02 |
| Short term receivables total | 5.05 | 1 195.02 | 2 876.11 | 4 446.07 |
| Cash and bank deposits | 6.26 | 9.05 | 77.73 | 4.22 |
| Cash and cash equivalents | 6.26 | 9.05 | 77.73 | 4.22 |
| Balance sheet total (assets) | 11.31 | 1 204.07 | 2 953.85 | 4 450.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 |
| Other reserves | 1.70 | 40.00 | ||
| Retained earnings | -0.46 | -33.20 | 332.09 | 537.89 |
| Profit of the financial year | 5.56 | 365.29 | 205.80 | 749.26 |
| Shareholders equity total | 6.80 | 372.09 | 577.89 | 1 327.15 |
| Non-current deferred tax liabilities | 102.94 | 58.04 | 225.26 | |
| Non-current liabilities total | 102.94 | 58.04 | 225.26 | |
| Current trade creditors | 64.86 | 407.50 | 519.61 | |
| Short-term deferred tax liabilities | 2.39 | 1.93 | 102.94 | 50.04 |
| Other non-interest bearing current liabilities | 2.12 | 662.26 | 1 807.48 | 2 328.23 |
| Current liabilities total | 4.51 | 729.05 | 2 317.92 | 2 897.88 |
| Balance sheet total (liabilities) | 11.31 | 1 204.07 | 2 953.85 | 4 450.29 |
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.