Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 514.31 | - 585.00 |
| External services | 11.82 | -3.00 |
| Gross profit | 502.49 | - 588.00 |
| EBIT | 502.49 | - 588.00 |
| Other financial expenses | -0.19 | |
| Pre-tax profit | 502.30 | - 588.00 |
| Income taxes | - 110.50 | |
| Net earnings | 391.80 | - 588.00 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 504.50 | |
| Inventories total | 504.50 | |
| Short term receivables total | ||
| Cash and bank deposits | 182.05 | 100.00 |
| Cash and cash equivalents | 182.05 | 100.00 |
| Balance sheet total (assets) | 686.55 | 100.00 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 100.00 | 100.00 |
| Retained earnings | 588.00 | |
| Profit of the financial year | 391.80 | - 588.00 |
| Shareholders equity total | 491.80 | 100.00 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 194.75 | |
| Current liabilities total | 194.75 | |
| Balance sheet total (liabilities) | 686.55 | 100.00 |
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.