Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 194.30 | -75.11 | 1 543.39 |
| Employee benefit expenses | -1 302.52 | ||
| EBIT | 194.30 | -75.11 | 240.87 |
| Other financial expenses | -0.49 | -1.26 | -0.00 |
| Pre-tax profit | 193.81 | -76.37 | 240.87 |
| Net earnings | 193.81 | -76.37 | 240.87 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 110.00 | 204.12 | 1 597.53 |
| Short term receivables total | 110.00 | 204.12 | 1 597.53 |
| Cash and bank deposits | 102.63 | 35.87 | 769.50 |
| Cash and cash equivalents | 102.63 | 35.87 | 769.50 |
| Balance sheet total (assets) | 212.63 | 239.99 | 2 367.04 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 10.00 | 10.00 | 10.00 |
| Retained earnings | 193.81 | 117.44 | |
| Profit of the financial year | 193.81 | -76.37 | 240.87 |
| Shareholders equity total | 203.81 | 127.44 | 368.31 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 8.82 | 112.55 | 1 998.73 |
| Current liabilities total | 8.82 | 112.55 | 1 998.73 |
| Balance sheet total (liabilities) | 212.63 | 239.99 | 2 367.04 |
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.