Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 218.32 | 1 218.77 | 1 180.60 |
| Employee benefit expenses | - 211.51 | -1 064.62 | - 754.40 |
| EBIT | 6.80 | 154.15 | 426.20 |
| Other financial income | 0.01 | -0.11 | |
| Other financial expenses | -0.02 | 0.07 | |
| Pre-tax profit | 6.80 | 154.03 | 426.27 |
| Income taxes | -1.76 | -34.32 | -94.35 |
| Net earnings | 5.04 | 119.72 | 331.92 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 10.00 | 10.00 | 10.00 |
| Other receivables | 15.00 | 54.98 | 54.98 |
| Investments total | 25.00 | 64.98 | 64.98 |
| Non-current loans receivable | 3.00 | 3.00 | |
| Long term receivables total | 3.00 | 3.00 | |
| Inventories total | |||
| Current trade debtors | 22.31 | 97.34 | 103.91 |
| Short term receivables total | 22.31 | 97.34 | 103.91 |
| Cash and bank deposits | 45.99 | 238.99 | 650.76 |
| Cash and cash equivalents | 45.99 | 238.99 | 650.76 |
| Balance sheet total (assets) | 93.30 | 404.30 | 822.64 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 5.03 | 124.75 | |
| Profit of the financial year | 5.04 | 119.72 | 331.92 |
| Shareholders equity total | 45.03 | 164.75 | 496.67 |
| Non-current liabilities total | |||
| Current trade creditors | 13.34 | 11.11 | 3.65 |
| Short-term deferred tax liabilities | 1.76 | 34.32 | 94.35 |
| Other non-interest bearing current liabilities | 33.16 | 194.13 | 227.97 |
| Current liabilities total | 48.27 | 239.55 | 325.97 |
| Balance sheet total (liabilities) | 93.30 | 404.30 | 822.64 |
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.