Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -2.90 | 156.97 | |
| EBIT | -2.90 | 156.97 | |
| Other financial expenses | -2.51 | -1.76 | -3.15 |
| Pre-tax profit | -5.41 | -1.76 | 153.82 |
| Income taxes | -33.84 | ||
| Net earnings | -5.41 | -1.76 | 119.99 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 90.87 | ||
| Short term receivables total | 90.87 | ||
| Cash and bank deposits | 35.64 | 33.88 | 113.87 |
| Cash and cash equivalents | 35.64 | 33.88 | 113.87 |
| Balance sheet total (assets) | 35.64 | 33.88 | 204.74 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -5.41 | -7.16 | |
| Profit of the financial year | -5.41 | -1.76 | 119.99 |
| Shareholders equity total | 34.59 | 32.84 | 152.82 |
| Non-current liabilities total | |||
| Current owed to participating | 1.04 | 1.04 | 1.04 |
| Short-term deferred tax liabilities | 33.84 | ||
| Other non-interest bearing current liabilities | 17.04 | ||
| Current liabilities total | 1.04 | 1.04 | 51.92 |
| Balance sheet total (liabilities) | 35.64 | 33.88 | 204.74 |
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.