Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 166.08 | 3 153.70 | 2 895.81 |
| Wages and salaries | - 943.64 | ||
| Social security expenses | -17.38 | ||
| Employee benefit expenses | -2 553.00 | -2 871.64 | |
| EBIT | 205.06 | 600.70 | 24.17 |
| Other financial income | 1.91 | ||
| Other financial expenses | -8.43 | -13.26 | -15.04 |
| Pre-tax profit | 196.62 | 587.44 | 11.04 |
| Income taxes | -43.67 | - 130.68 | -5.21 |
| Net earnings | 152.95 | 456.76 | 5.82 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 219.50 | 287.66 | 441.78 |
| Current other receivables | 12.00 | 13.60 | 13.60 |
| Current deferred tax assets | 15.36 | ||
| Short term receivables total | 231.50 | 301.26 | 470.74 |
| Cash and bank deposits | 141.81 | 1 025.52 | 875.88 |
| Cash and cash equivalents | 141.81 | 1 025.52 | 875.88 |
| Balance sheet total (assets) | 373.31 | 1 326.78 | 1 346.61 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 152.95 | 609.71 | |
| Profit of the financial year | 152.95 | 456.76 | 5.82 |
| Shareholders equity total | 192.95 | 649.71 | 655.53 |
| Non-current liabilities total | |||
| Current trade creditors | 36.32 | 33.87 | |
| Short-term deferred tax liabilities | 45.55 | 176.23 | 130.68 |
| Other non-interest bearing current liabilities | 134.81 | 464.52 | 526.53 |
| Current liabilities total | 180.35 | 677.07 | 691.08 |
| Balance sheet total (liabilities) | 373.31 | 1 326.78 | 1 346.61 |
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.