Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 63.23 | 520.29 |
| Employee benefit expenses | -36.01 | - 459.35 |
| EBIT | 27.22 | 60.94 |
| Other financial expenses | -0.27 | |
| Pre-tax profit | 27.22 | 60.67 |
| Income taxes | -6.17 | -13.75 |
| Net earnings | 21.05 | 46.92 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 30.00 | |
| Tangible assets total | 30.00 | |
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 155.00 | 450.00 |
| Inventories total | 155.00 | 450.00 |
| Current other receivables | 22.94 | |
| Short term receivables total | 22.94 | |
| Cash and bank deposits | 10.37 | 23.04 |
| Cash and cash equivalents | 10.37 | 23.04 |
| Balance sheet total (assets) | 188.31 | 503.04 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 21.05 | |
| Profit of the financial year | 21.05 | 46.92 |
| Shareholders equity total | 61.05 | 107.98 |
| Non-current liabilities total | ||
| Current trade creditors | 249.92 | |
| Short-term deferred tax liabilities | 6.17 | 13.75 |
| Other non-interest bearing current liabilities | 121.09 | 131.41 |
| Current liabilities total | 127.26 | 395.07 |
| Balance sheet total (liabilities) | 188.31 | 503.04 |
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.