Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 82.04 | 26.89 | 404.53 |
| Employee benefit expenses | -45.82 | - 336.36 | |
| Total depreciation | -31.74 | -31.74 | -31.74 |
| EBIT | 50.29 | -50.67 | 36.42 |
| Other financial expenses | -0.36 | -1.82 | |
| Pre-tax profit | 50.29 | -51.04 | 34.60 |
| Income taxes | -11.06 | 11.23 | -8.90 |
| Net earnings | 39.23 | -39.81 | 25.70 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible rights | 63.49 | 31.74 | |
| Intangible assets total | 63.49 | 31.74 | |
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 16.31 | 5.00 | 232.25 |
| Current other receivables | 10.91 | 15.86 | 7.51 |
| Current deferred tax assets | 0.16 | ||
| Short term receivables total | 27.22 | 21.02 | 239.77 |
| Cash and bank deposits | 34.44 | 47.95 | 56.05 |
| Cash and cash equivalents | 34.44 | 47.95 | 56.05 |
| Balance sheet total (assets) | 125.15 | 100.72 | 295.82 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 39.23 | -0.58 | |
| Profit of the financial year | 39.23 | -39.81 | 25.70 |
| Shareholders equity total | 79.23 | 39.42 | 65.12 |
| Provisions | 11.06 | ||
| Non-current liabilities total | |||
| Current trade creditors | 14.86 | 38.43 | 23.95 |
| Current owed to group member | 10.38 | 8.38 | 7.37 |
| Short-term deferred tax liabilities | 8.73 | ||
| Other non-interest bearing current liabilities | 9.63 | 14.49 | 190.65 |
| Current liabilities total | 34.86 | 61.30 | 230.70 |
| Balance sheet total (liabilities) | 125.15 | 100.72 | 295.82 |
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.