Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 446.03 | 583.80 | |
| External services | - 290.54 | ||
| Gross profit | 9.94 | 155.49 | 583.80 |
| Employee benefit expenses | -0.82 | -5.98 | - 533.81 |
| EBIT | 9.11 | 149.52 | 49.99 |
| Other financial expenses | -0.65 | -1.69 | - 126.51 |
| Pre-tax profit | 8.46 | 147.83 | -76.52 |
| Income taxes | -1.85 | -20.58 | 25.69 |
| Net earnings | 6.62 | 127.25 | -50.83 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 16.01 | 43.92 | 6.51 |
| Current deferred tax assets | 5.20 | ||
| Short term receivables total | 16.01 | 43.92 | 11.71 |
| Cash and bank deposits | 109.99 | 152.97 | 170.15 |
| Cash and cash equivalents | 109.99 | 152.97 | 170.15 |
| Balance sheet total (assets) | 126.01 | 196.89 | 181.86 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 8.58 | 135.83 | |
| Profit of the financial year | 6.62 | 127.25 | -50.83 |
| Shareholders equity total | 46.62 | 175.83 | 125.00 |
| Non-current liabilities total | |||
| Current trade creditors | 18.56 | ||
| Short-term deferred tax liabilities | 1.85 | 20.49 | |
| Other non-interest bearing current liabilities | 0.57 | 38.30 | |
| Accruals and deferred income | 77.54 | ||
| Current liabilities total | 79.39 | 21.06 | 56.86 |
| Balance sheet total (liabilities) | 126.01 | 196.89 | 181.86 |
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.