Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | |||
| Employee benefit expenses | - 145.43 | - 515.05 | - 725.66 |
| EBIT | 221.45 | 443.20 | -66.85 |
| Other financial expenses | -0.57 | -0.95 | |
| Pre-tax profit | 221.02 | 442.63 | -67.80 |
| Income taxes | -49.28 | -97.38 | 14.92 |
| Net earnings | 171.75 | 345.25 | -52.88 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 6.92 | 54.75 | 0.79 |
| Current other receivables | 0.00 | 43.67 | |
| Short term receivables total | 6.92 | 54.75 | 44.46 |
| Cash and bank deposits | 273.74 | 509.97 | 501.66 |
| Cash and cash equivalents | 273.74 | 509.97 | 501.66 |
| Balance sheet total (assets) | 280.66 | 564.72 | 546.11 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Other reserves | 171.77 | -52.06 | |
| Retained earnings | 569.90 | ||
| Profit of the financial year | 171.75 | 345.25 | -52.88 |
| Shareholders equity total | 211.74 | 557.02 | 504.96 |
| Provisions | -0.71 | ||
| Non-current other liabilities | 0.71 | ||
| Non-current liabilities total | 0.71 | ||
| Short-term deferred tax liabilities | 49.28 | ||
| Other non-interest bearing current liabilities | 19.63 | 7.70 | 41.15 |
| Current liabilities total | 68.91 | 7.70 | 41.15 |
| Balance sheet total (liabilities) | 280.66 | 564.72 | 546.11 |
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.