Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 116.54 | 5.90 |
| Employee benefit expenses | -5.58 | -88.21 |
| EBIT | 110.97 | -82.31 |
| Other financial expenses | -2.69 | -1.84 |
| Pre-tax profit | 108.28 | -84.16 |
| Income taxes | -24.68 | |
| Net earnings | 83.60 | -84.16 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 8.07 | |
| Current other receivables | 0.96 | |
| Short term receivables total | 9.03 | |
| Cash and bank deposits | 159.64 | 98.64 |
| Cash and cash equivalents | 159.64 | 98.64 |
| Balance sheet total (assets) | 168.67 | 98.64 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 83.60 | |
| Profit of the financial year | 83.60 | -84.16 |
| Shareholders equity total | 123.60 | 39.45 |
| Non-current liabilities total | ||
| Current trade creditors | 20.00 | 20.00 |
| Short-term deferred tax liabilities | 24.68 | 24.68 |
| Other non-interest bearing current liabilities | 0.39 | 14.52 |
| Current liabilities total | 45.07 | 59.20 |
| Balance sheet total (liabilities) | 168.67 | 98.64 |
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.