Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | ||
| Wages and salaries | - 383.77 | - 473.17 |
| Social security expenses | -22.55 | -20.40 |
| EBIT | 12.02 | 117.39 |
| Other financial expenses | -1.53 | |
| Pre-tax profit | 10.49 | 117.39 |
| Income taxes | -4.36 | -27.09 |
| Net earnings | 6.13 | 90.30 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 39.83 | |
| Tangible assets total | 39.83 | |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 10.61 | 20.07 |
| Current owed by particip. interest comp. | 34.56 | |
| Short term receivables total | 10.61 | 54.63 |
| Cash and bank deposits | 114.11 | 163.06 |
| Cash and cash equivalents | 114.11 | 163.06 |
| Balance sheet total (assets) | 124.72 | 257.52 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | -40.00 | |
| Retained earnings | 6.13 | |
| Profit of the financial year | 6.13 | 90.30 |
| Shareholders equity total | 46.13 | 96.43 |
| Non-current liabilities total | ||
| Current trade creditors | 33.52 | |
| Current owed to group member | 4.36 | 70.74 |
| Other non-interest bearing current liabilities | 40.71 | 90.36 |
| Current liabilities total | 78.59 | 161.09 |
| Balance sheet total (liabilities) | 124.72 | 257.52 |
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.