Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 64.45 | 3.69 | -35.87 | 486.54 | 1 454.89 |
| Wages and salaries | - 237.78 | -1 694.20 | |||
| EBIT | 64.45 | 3.69 | -35.87 | 248.76 | - 239.31 |
| Other financial expenses | -0.17 | -0.35 | |||
| Pre-tax profit | 64.45 | 3.69 | -36.04 | 248.42 | - 239.31 |
| Income taxes | -14.44 | -1.46 | -46.84 | ||
| Net earnings | 50.01 | 2.23 | -36.04 | 201.58 | - 239.31 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 67.78 | ||||
| Tangible assets total | 67.78 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 200.00 | 4.94 | |||
| Current deferred tax assets | 3.21 | 9.21 | 3.79 | ||
| Short term receivables total | 3.21 | 9.21 | 200.00 | 8.72 | |
| Cash and bank deposits | 182.35 | 144.19 | 111.89 | 307.50 | 104.77 |
| Cash and cash equivalents | 182.35 | 144.19 | 111.89 | 307.50 | 104.77 |
| Balance sheet total (assets) | 182.35 | 147.39 | 121.09 | 507.50 | 181.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 117.80 | ||||
| Retained earnings | 34.96 | 84.97 | 87.20 | -66.63 | 134.94 |
| Profit of the financial year | 50.01 | 2.23 | -36.04 | 201.58 | - 239.31 |
| Shareholders equity total | 134.97 | 137.20 | 101.17 | 302.74 | -54.37 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 14.17 | 40.62 | |||
| Other non-interest bearing current liabilities | 33.21 | 10.19 | 19.92 | 164.13 | 235.64 |
| Current liabilities total | 47.38 | 10.19 | 19.92 | 204.75 | 235.64 |
| Balance sheet total (liabilities) | 182.35 | 147.39 | 121.09 | 507.50 | 181.27 |
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.