Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 238.58 | 146.97 | 651.58 |
| EBIT | 238.58 | 146.97 | 651.58 |
| Other financial expenses | -0.40 | -0.37 | |
| Pre-tax profit | 238.18 | 146.60 | 651.58 |
| Income taxes | -52.40 | -35.50 | - 143.78 |
| Net earnings | 185.78 | 111.10 | 507.80 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 250.00 | 237.50 | 872.23 |
| Short term receivables total | 250.00 | 237.50 | 872.23 |
| Cash and bank deposits | 99.97 | 184.29 | 204.88 |
| Cash and cash equivalents | 99.97 | 184.29 | 204.88 |
| Balance sheet total (assets) | 349.97 | 421.79 | 1 077.11 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 261.00 | ||
| Other reserves | - 200.00 | ||
| Retained earnings | 185.79 | 35.88 | |
| Profit of the financial year | 185.78 | 111.10 | 507.80 |
| Shareholders equity total | 225.78 | 336.88 | 644.68 |
| Non-current other liabilities | 19.03 | ||
| Non-current liabilities total | 19.03 | ||
| Current trade creditors | 4.00 | 4.00 | 4.00 |
| Current owed to participating | 19.03 | 13.21 | 143.13 |
| Short-term deferred tax liabilities | 52.40 | 32.20 | 117.78 |
| Other non-interest bearing current liabilities | 29.72 | 35.50 | 167.52 |
| Current liabilities total | 105.15 | 84.91 | 432.43 |
| Balance sheet total (liabilities) | 349.97 | 421.79 | 1 077.11 |
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.