Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 824.00 | 1 140.00 | |
| External services | -35.46 | -53.48 | |
| Gross profit | -19.67 | 788.54 | 1 086.52 |
| EBIT | -19.67 | 788.54 | 1 086.52 |
| Other financial income | 1.81 | 13.25 | |
| Other financial expenses | -37.82 | -43.20 | -1.32 |
| Pre-tax profit | -57.49 | 747.15 | 1 098.45 |
| Income taxes | -0.84 | ||
| Net earnings | -57.49 | 747.15 | 1 097.62 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 500.00 | 500.00 | 500.00 |
| Investments total | 500.00 | 500.00 | 500.00 |
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Other current investments | 48.63 | 430.77 | |
| Cash and bank deposits | 6.55 | 74.13 | 72.56 |
| Cash and cash equivalents | 6.55 | 122.76 | 503.33 |
| Balance sheet total (assets) | 506.55 | 622.76 | 1 003.33 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 1 117.80 | ||
| Other reserves | - 717.80 | ||
| Retained earnings | - 171.89 | - 542.54 | |
| Profit of the financial year | -57.49 | 747.15 | 1 097.62 |
| Shareholders equity total | -17.49 | 615.26 | 995.08 |
| Non-current liabilities total | |||
| Current trade creditors | 6.25 | 7.50 | 8.00 |
| Current owed to participating | 517.79 | ||
| Short-term deferred tax liabilities | 0.25 | ||
| Current liabilities total | 524.04 | 7.50 | 8.25 |
| Balance sheet total (liabilities) | 506.55 | 622.76 | 1 003.33 |
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.