Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 3 875.57 | |||
| Purchases during the financial year | -2 933.56 | |||
| External services | - 300.37 | |||
| Gross profit | 641.65 | 3 739.44 | 8 732.10 | 12 965.00 |
| Employee benefit expenses | - 491.70 | -1 795.63 | -4 676.25 | -10 267.20 |
| Total depreciation | -89.55 | - 485.97 | -1 858.92 | -2 734.00 |
| EBIT | 60.40 | 1 457.84 | 2 196.93 | -36.21 |
| Other financial income | 0.24 | |||
| Other financial expenses | -0.01 | - 105.91 | -28.17 | |
| Pre-tax profit | 60.39 | 1 457.84 | 2 091.03 | -64.14 |
| Income taxes | -13.29 | - 338.36 | - 439.19 | -16.61 |
| Net earnings | 47.10 | 1 119.48 | 1 651.84 | -80.75 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Development expenditure | 16.00 | |||
| Goodwill | 195.37 | 162.81 | ||
| Intangible assets total | 16.00 | 195.37 | 162.81 | |
| Machinery and equipment | 268.63 | 1 360.22 | 7 175.18 | 7 873.74 |
| Tangible assets total | 268.63 | 1 360.22 | 7 175.18 | 7 873.74 |
| Other receivables | 16.00 | 16.00 | 16.00 | |
| Investments total | 16.00 | 16.00 | 16.00 | |
| Long term receivables total | ||||
| Raw materials and consumables | 91.80 | 91.80 | 113.89 | 113.89 |
| Inventories total | 91.80 | 91.80 | 113.89 | 113.89 |
| Current trade debtors | 439.18 | 1 097.65 | 446.57 | 4 317.59 |
| Current deferred tax assets | 78.45 | |||
| Short term receivables total | 439.18 | 1 097.65 | 446.57 | 4 396.04 |
| Cash and bank deposits | 687.43 | 158.73 | 573.83 | 932.37 |
| Cash and cash equivalents | 687.43 | 158.73 | 573.83 | 932.37 |
| Balance sheet total (assets) | 1 503.05 | 2 919.77 | 8 488.26 | 13 332.03 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 120.00 | |||
| Retained earnings | 47.10 | 5 761.13 | 7 403.74 | |
| Profit of the financial year | 47.10 | 1 119.48 | 1 651.84 | -80.75 |
| Shareholders equity total | 87.10 | 1 206.59 | 7 572.97 | 7 362.99 |
| Non-current liabilities total | ||||
| Current trade creditors | 1 288.53 | 885.10 | 108.76 | 3 441.36 |
| Short-term deferred tax liabilities | 13.29 | 341.17 | 439.19 | |
| Other non-interest bearing current liabilities | 114.13 | 486.91 | 367.35 | 2 527.68 |
| Current liabilities total | 1 415.94 | 1 713.19 | 915.29 | 5 969.05 |
| Balance sheet total (liabilities) | 1 503.05 | 2 919.77 | 8 488.26 | 13 332.03 |
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.