Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 117.13 | 1 752.03 |
Employee benefit expenses | - 353.01 | - 694.14 |
Total depreciation | -21.93 | |
EBIT | - 235.88 | 1 035.97 |
Other financial income | 2.17 | |
Other financial expenses | - 101.71 | - 236.10 |
Pre-tax profit | - 337.59 | 802.04 |
Income taxes | 71.53 | - 189.71 |
Net earnings | - 266.06 | 612.33 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Intangible assets total | ||
Buildings | 30.88 | |
Machinery and equipment | 40.00 | |
Tangible assets total | 70.89 | |
Other receivables | 34.50 | |
Investments total | 34.50 | |
Long term receivables total | ||
Finished products/goods | 2 142.89 | 2 492.03 |
Inventories total | 2 142.89 | 2 492.03 |
Current trade debtors | 709.62 | |
Prepayments and accrued income | 24.63 | 71.14 |
Current other receivables | 47.43 | 286.34 |
Current deferred tax assets | 71.53 | |
Short term receivables total | 143.60 | 1 067.10 |
Cash and bank deposits | 0.31 | |
Cash and cash equivalents | 0.31 | |
Balance sheet total (assets) | 2 286.49 | 3 664.83 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Retained earnings | 147.09 | |
Profit of the financial year | - 266.06 | 612.33 |
Shareholders equity total | - 226.06 | 799.42 |
Provisions | 18.52 | |
Non-current liabilities total | ||
Current loans from credit institutions | 1 643.24 | 1 191.70 |
Current trade creditors | 192.77 | 339.22 |
Current owed to participating | 0.47 | 221.94 |
Current owed to group member | 405.63 | |
Short-term deferred tax liabilities | 99.65 | |
Other non-interest bearing current liabilities | 270.44 | 994.37 |
Current liabilities total | 2 512.55 | 2 846.88 |
Balance sheet total (liabilities) | 2 286.49 | 3 664.83 |
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.