Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 79.87 | 747.39 |
| Employee benefit expenses | -89.57 | - 397.67 |
| EBIT | -9.70 | 349.72 |
| Other financial expenses | -0.28 | -0.94 |
| Pre-tax profit | -9.97 | 348.78 |
| Income taxes | -76.74 | |
| Net earnings | -9.97 | 272.04 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 28.20 | |
| Investments total | 28.20 | |
| Long term receivables total | ||
| Raw materials and consumables | 84.44 | 525.68 |
| Inventories total | 84.44 | 525.68 |
| Current trade debtors | 5.40 | |
| Current other receivables | 0.52 | 8.74 |
| Short term receivables total | 0.52 | 14.14 |
| Cash and bank deposits | 6.15 | 217.49 |
| Cash and cash equivalents | 6.15 | 217.49 |
| Balance sheet total (assets) | 91.11 | 785.51 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 45.00 | 45.00 |
| Retained earnings | -9.97 | |
| Profit of the financial year | -9.97 | 272.04 |
| Shareholders equity total | 35.02 | 307.07 |
| Non-current liabilities total | ||
| Current trade creditors | 18.98 | 125.81 |
| Short-term deferred tax liabilities | 74.74 | |
| Other non-interest bearing current liabilities | 37.11 | 277.89 |
| Current liabilities total | 56.09 | 478.44 |
| Balance sheet total (liabilities) | 91.11 | 785.51 |
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.