Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 92.13 | 233.92 |
| External services | -23.96 | -24.66 |
| Gross profit | 68.17 | 209.26 |
| Employee benefit expenses | -20.78 | - 122.50 |
| EBIT | -15.14 | 86.76 |
| Other financial income | 0.00 | |
| Other financial expenses | -0.50 | |
| Pre-tax profit | -15.14 | 86.26 |
| Income taxes | -15.64 | |
| Net earnings | -15.14 | 70.62 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 176.04 | |
| Inventories total | 176.04 | |
| Current trade debtors | 93.14 | |
| Current other receivables | 48.24 | |
| Short term receivables total | 141.38 | |
| Cash and bank deposits | 0.05 | |
| Cash and cash equivalents | 0.05 | |
| Balance sheet total (assets) | 176.04 | 141.43 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -50.11 | |
| Profit of the financial year | -15.14 | 70.62 |
| Shareholders equity total | 24.86 | 60.51 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 15.64 | |
| Other non-interest bearing current liabilities | 151.18 | 65.28 |
| Current liabilities total | 151.18 | 80.92 |
| Balance sheet total (liabilities) | 176.04 | 141.43 |
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.