Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 166.08 | 3 145.22 |
| Wages and salaries | - 943.64 | -2 518.66 |
| Social security expenses | -17.38 | -39.12 |
| EBIT | 205.06 | 587.44 |
| Other financial expenses | -8.43 | |
| Pre-tax profit | 196.62 | 587.44 |
| Income taxes | -43.67 | - 130.68 |
| Net earnings | 152.95 | 456.76 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 219.50 | 287.66 |
| Current other receivables | 12.00 | 13.60 |
| Short term receivables total | 231.50 | 301.26 |
| Cash and bank deposits | 141.81 | 1 025.52 |
| Cash and cash equivalents | 141.81 | 1 025.52 |
| Balance sheet total (assets) | 373.31 | 1 326.78 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 152.95 | |
| Profit of the financial year | 152.95 | 456.76 |
| Shareholders equity total | 192.95 | 649.71 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 45.55 | 176.23 |
| Other non-interest bearing current liabilities | 134.81 | 500.84 |
| Current liabilities total | 180.35 | 677.07 |
| Balance sheet total (liabilities) | 373.31 | 1 326.78 |
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.