Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 138.09 | 235.66 | 428.97 | 448.42 |
| Employee benefit expenses | -59.57 | - 173.96 | - 338.18 | - 397.34 |
| Total depreciation | -6.70 | -12.50 | -12.50 | -12.50 |
| EBIT | 71.82 | 49.20 | 78.29 | 38.58 |
| Other financial expenses | -0.80 | -0.36 | -1.44 | -0.03 |
| Pre-tax profit | 71.02 | 48.84 | 76.84 | 38.54 |
| Income taxes | -15.16 | -11.29 | -18.52 | -9.83 |
| Net earnings | 55.86 | 37.56 | 58.32 | 28.71 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 55.80 | 43.30 | 30.80 | 18.30 | |
| Tangible assets total | 55.80 | 43.30 | 30.80 | 18.30 | |
| Other receivables | -0.00 | 15.00 | 30.00 | 30.00 | 30.00 |
| Investments total | -0.00 | 15.00 | 30.00 | 30.00 | 30.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 35.90 | 25.00 | 68.09 | 109.91 | |
| Current other receivables | 0.00 | 2.00 | |||
| Current deferred tax assets | 4.73 | ||||
| Short term receivables total | 0.00 | 35.90 | 25.00 | 70.09 | 114.64 |
| Cash and bank deposits | 0.00 | 21.94 | 38.63 | 79.20 | 143.37 |
| Cash and cash equivalents | 0.00 | 21.94 | 38.63 | 79.20 | 143.37 |
| Balance sheet total (assets) | 0.00 | 128.64 | 136.93 | 210.09 | 306.31 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 19.96 | 57.52 | 115.84 | ||
| Profit of the financial year | 55.86 | 37.56 | 58.32 | 28.71 | |
| Shareholders equity total | 0.00 | 95.86 | 97.52 | 155.84 | 184.55 |
| Provisions | 4.03 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 0.01 | 1.51 | |||
| Current owed to participating | 1.47 | 3.14 | 0.38 | 0.38 | |
| Short-term deferred tax liabilities | 15.16 | 11.29 | 18.52 | 5.81 | |
| Other non-interest bearing current liabilities | 16.15 | 24.99 | 35.34 | 110.03 | |
| Current liabilities total | 32.78 | 39.41 | 54.25 | 117.73 | |
| Balance sheet total (liabilities) | 0.00 | 128.64 | 136.93 | 210.09 | 306.31 |
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.