Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 4 229.95 | |
| External services | -2 729.40 | |
| Gross profit | 1 500.55 | |
| Employee benefit expenses | -1 130.55 | |
| EBIT | 370.00 | |
| Pre-tax profit | -89.99 | 370.00 |
| Income taxes | -81.40 | |
| Net earnings | -89.99 | 288.60 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 48.47 | |
| Short term receivables total | 48.47 | |
| Cash and bank deposits | 27.20 | 373.02 |
| Cash and cash equivalents | 27.20 | 373.02 |
| Balance sheet total (assets) | 75.67 | 373.02 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -89.99 | |
| Profit of the financial year | -89.99 | 288.60 |
| Shareholders equity total | -49.99 | 238.61 |
| Non-current liabilities total | ||
| Current trade creditors | 25.00 | 53.01 |
| Short-term deferred tax liabilities | 81.40 | |
| Other non-interest bearing current liabilities | 100.65 | |
| Current liabilities total | 125.65 | 134.41 |
| Balance sheet total (liabilities) | 75.67 | 373.02 |
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.