Income statement (kDKK)
2021 | 2022 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 1 246.78 | 2 030.42 |
Employee benefit expenses | -1 075.93 | -1 476.72 |
EBIT | 170.85 | 553.70 |
Other financial expenses | -1.36 | -0.92 |
Pre-tax profit | 169.50 | 552.78 |
Income taxes | -37.37 | - 121.84 |
Net earnings | 132.13 | 430.94 |
Assets (kDKK)
2021 | 2022 | |
---|---|---|
Intangible assets total | ||
Tangible assets total | ||
Investments total | ||
Long term receivables total | ||
Finished products/goods | 13.50 | 30.70 |
Inventories total | 13.50 | 30.70 |
Current trade debtors | 111.80 | 205.09 |
Prepayments and accrued income | 42.85 | 80.07 |
Current other receivables | 125.00 | 98.00 |
Short term receivables total | 279.65 | 383.16 |
Cash and bank deposits | 121.56 | 816.98 |
Cash and cash equivalents | 121.56 | 816.98 |
Balance sheet total (assets) | 414.71 | 1 230.84 |
Equity and liabilities (kDKK)
2021 | 2022 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Retained earnings | 132.13 | |
Profit of the financial year | 132.13 | 430.94 |
Shareholders equity total | 172.13 | 603.07 |
Provisions | 9.43 | 17.62 |
Non-current deferred tax liabilities | 27.94 | 113.65 |
Non-current liabilities total | 27.94 | 113.65 |
Current trade creditors | 135.66 | 85.47 |
Other non-interest bearing current liabilities | 69.56 | 411.03 |
Current liabilities total | 205.22 | 496.51 |
Balance sheet total (liabilities) | 414.71 | 1 230.84 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
![Bankruptcy risk visualization example](/_next/static/media/VisualExample2_w300px.9078e92b.png)
... and more!
No registration needed.