Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -7.33 | 10 973.74 | 28 241.82 |
| Employee benefit expenses | -6 328.03 | -17 215.72 | |
| Total depreciation | -95.21 | - 198.34 | |
| EBIT | -7.33 | 4 550.51 | 10 827.77 |
| Other financial income | 35.75 | ||
| Other financial expenses | -0.27 | -71.31 | - 114.93 |
| Pre-tax profit | -7.59 | 4 479.20 | 10 748.59 |
| Income taxes | 1.67 | - 959.60 | -2 367.21 |
| Net earnings | -5.92 | 3 519.60 | 8 381.39 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 672.66 | 372.19 | |
| Tangible assets total | 672.66 | 372.19 | |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 3 046.96 | 4 515.70 | |
| Prepayments and accrued income | 439.10 | 349.48 | |
| Current other receivables | 0.25 | ||
| Current deferred tax assets | 1.67 | 38.08 | |
| Short term receivables total | 1.92 | 3 486.06 | 4 903.25 |
| Cash and bank deposits | 32.16 | 6 513.25 | 7 066.24 |
| Cash and cash equivalents | 32.16 | 6 513.25 | 7 066.24 |
| Balance sheet total (assets) | 34.08 | 10 671.96 | 12 341.68 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 3 000.00 | 8 000.00 | |
| Retained earnings | -3 005.92 | -7 486.32 | |
| Profit of the financial year | -5.92 | 3 519.60 | 8 381.39 |
| Shareholders equity total | 34.08 | 3 553.68 | 8 935.06 |
| Provisions | 1.02 | 6.30 | |
| Non-current liabilities total | |||
| Current loans from credit institutions | 270.25 | 200.33 | |
| Current trade creditors | 609.48 | 1 099.70 | |
| Current owed to group member | 3 269.60 | ||
| Short-term deferred tax liabilities | 458.58 | ||
| Other non-interest bearing current liabilities | 2 509.37 | 2 100.28 | |
| Current liabilities total | 7 117.27 | 3 400.31 | |
| Balance sheet total (liabilities) | 34.08 | 10 671.96 | 12 341.68 |
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.