Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 908.60 | 5 398.25 |
| Total depreciation | - 164.09 | - 328.27 |
| EBIT | 1 744.51 | 5 069.98 |
| Other financial income | 1.08 | 13.07 |
| Other financial expenses | -0.77 | -15.37 |
| Pre-tax profit | 1 744.82 | 5 067.68 |
| Income taxes | - 384.46 | -1 114.89 |
| Net earnings | 1 360.35 | 3 952.79 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Development expenditure | 1 006.20 | 599.55 |
| Intangible assets total | 1 006.20 | 599.55 |
| Tangible assets total | ||
| Other non-current investments | - 230.36 | |
| Investments total | - 230.36 | |
| Long term receivables total | ||
| Finished products/goods | 3 290.08 | 7 607.37 |
| Inventories total | 3 290.08 | 7 607.37 |
| Current trade debtors | 6 097.43 | 23 220.68 |
| Current amounts owed by group member comp. | 2 183.64 | |
| Current other receivables | -2.14 | |
| Current deferred tax assets | 2.14 | |
| Short term receivables total | 6 097.43 | 25 404.31 |
| Cash and bank deposits | 3.35 | 5 881.15 |
| Cash and cash equivalents | 3.35 | 5 881.15 |
| Balance sheet total (assets) | 10 166.70 | 39 492.38 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Other reserves | 605.16 | 467.65 |
| Retained earnings | - 613.67 | 884.19 |
| Profit of the financial year | 1 360.35 | 3 952.79 |
| Shareholders equity total | 1 391.84 | 5 344.63 |
| Provisions | 500.69 | 1 694.11 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 176.16 | 538.96 |
| Current trade creditors | 649.49 | 1 595.49 |
| Current owed to group member | 4 243.20 | 21 187.42 |
| Short-term deferred tax liabilities | 211.64 | 1 367.45 |
| Other non-interest bearing current liabilities | 2 993.69 | 7 764.33 |
| Current liabilities total | 8 274.18 | 32 453.64 |
| Balance sheet total (liabilities) | 10 166.70 | 39 492.38 |
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.