Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 65.49 | 257.85 | -1.74 |
| EBIT | 65.49 | 257.85 | -1.74 |
| Other financial expenses | -1.66 | -2.50 | -1.20 |
| Pre-tax profit | 63.83 | 255.35 | -2.94 |
| Income taxes | -14.21 | -56.18 | 0.27 |
| Net earnings | 49.62 | 199.17 | -2.67 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 80.00 | ||
| Short term receivables total | 80.00 | ||
| Cash and bank deposits | 103.83 | 221.04 | 108.66 |
| Cash and cash equivalents | 103.83 | 221.04 | 108.66 |
| Balance sheet total (assets) | 103.83 | 301.04 | 108.66 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 180.00 | 57.50 | |
| Retained earnings | - 130.38 | 11.29 | |
| Profit of the financial year | 49.62 | 199.17 | -2.67 |
| Shareholders equity total | 89.62 | 288.79 | 106.11 |
| Non-current liabilities total | |||
| Current owed to group member | 14.21 | 1.18 | 0.91 |
| Other non-interest bearing current liabilities | 11.08 | 1.64 | |
| Current liabilities total | 14.21 | 12.26 | 2.54 |
| Balance sheet total (liabilities) | 103.83 | 301.04 | 108.66 |
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.