Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | ||
| EBIT | -11.14 | 33.75 |
| Pre-tax profit | -11.14 | 33.75 |
| Net earnings | -11.14 | 33.75 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Goodwill | 204.16 | 419.84 |
| Intangible assets total | 204.16 | 419.84 |
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 219.25 | 220.02 |
| Current other receivables | 8.99 | 14.95 |
| Short term receivables total | 228.24 | 234.97 |
| Cash and bank deposits | 2.93 | 16.62 |
| Cash and cash equivalents | 2.93 | 16.62 |
| Balance sheet total (assets) | 435.32 | 671.42 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Other reserves | -11.14 | |
| Retained earnings | -0.00 | |
| Profit of the financial year | -11.14 | 33.75 |
| Shareholders equity total | 28.86 | 62.61 |
| Non-current liabilities total | ||
| Current trade creditors | 406.46 | 608.82 |
| Current liabilities total | 406.46 | 608.82 |
| Balance sheet total (liabilities) | 435.32 | 671.42 |
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.