Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 166.06 | 532.05 | 320.08 |
| Employee benefit expenses | -35.06 | ||
| EBIT | 166.06 | 532.05 | 285.01 |
| Other financial expenses | -0.13 | -14.28 | -4.00 |
| Pre-tax profit | 165.93 | 517.77 | 281.01 |
| Income taxes | -36.50 | - 113.92 | -61.82 |
| Net earnings | 129.43 | 403.86 | 219.19 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 38.97 | ||
| Short term receivables total | 38.97 | ||
| Cash and bank deposits | 174.13 | 2 012.43 | 2 261.70 |
| Cash and cash equivalents | 174.13 | 2 012.43 | 2 261.70 |
| Balance sheet total (assets) | 213.10 | 2 012.43 | 2 261.70 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 129.43 | 533.29 | |
| Profit of the financial year | 129.43 | 403.86 | 219.19 |
| Shareholders equity total | 169.43 | 573.29 | 792.48 |
| Non-current deferred tax liabilities | 36.50 | 150.41 | 208.66 |
| Non-current liabilities total | 36.50 | 150.41 | 208.66 |
| Current owed to participating | 1 260.56 | 1 260.56 | |
| Other non-interest bearing current liabilities | 7.17 | 28.17 | |
| Current liabilities total | 7.17 | 1 288.73 | 1 260.56 |
| Balance sheet total (liabilities) | 213.10 | 2 012.43 | 2 261.70 |
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.