Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | 114.39 | 704.37 | |
Change in finished goods inventory | 9.79 | ||
Costs of manufacturing | -1.44 | -70.19 | |
Gross profit | 54.34 | - 134.83 | 634.18 |
Costs of management | - 237.99 | ||
Employee benefit expenses | -0.39 | - 187.35 | |
Other operating expenses | - 224.34 | ||
EBIT | 53.94 | - 140.69 | 222.49 |
Other financial income | 0.14 | ||
Other financial expenses | -0.02 | ||
Pre-tax profit | 53.94 | - 140.69 | 222.61 |
Income taxes | -11.87 | -52.80 | |
Net earnings | 42.08 | - 140.69 | 169.81 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 39.79 | 30.00 | 30.00 |
Inventories total | 39.79 | 30.00 | 30.00 |
Current trade debtors | 15.00 | 21.88 | 69.66 |
Current other receivables | 13.00 | 12.50 | |
Short term receivables total | 15.00 | 34.87 | 82.16 |
Cash and bank deposits | 208.02 | 49.61 | 303.31 |
Cash and cash equivalents | 208.02 | 49.61 | 303.31 |
Balance sheet total (assets) | 262.81 | 114.48 | 415.47 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Retained earnings | 42.08 | -98.61 | |
Profit of the financial year | 42.08 | - 140.69 | 169.81 |
Shareholders equity total | 82.07 | -58.61 | 111.20 |
Non-current owed to group member | 160.00 | 160.00 | 160.00 |
Non-current liabilities total | 160.00 | 160.00 | 160.00 |
Short-term deferred tax liabilities | 11.87 | 52.32 | |
Other non-interest bearing current liabilities | 8.87 | 13.09 | 91.96 |
Current liabilities total | 20.74 | 13.09 | 144.27 |
Balance sheet total (liabilities) | 262.81 | 114.48 | 415.47 |
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.