Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 94.63 | 286.97 | - 457.99 |
| EBIT | 94.63 | 286.97 | - 457.99 |
| Other financial expenses | -14.68 | -4.37 | |
| Pre-tax profit | 79.95 | 282.60 | - 457.99 |
| Income taxes | -17.59 | -63.12 | |
| Net earnings | 62.36 | 219.48 | - 457.99 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 500.43 | ||
| Current amounts owed by group member comp. | 491.91 | 491.91 | |
| Current other receivables | 40.00 | 40.00 | 40.00 |
| Short term receivables total | 540.43 | 531.91 | 531.91 |
| Balance sheet total (assets) | 540.43 | 531.91 | 531.91 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 62.36 | 281.84 | |
| Profit of the financial year | 62.36 | 219.48 | - 457.99 |
| Shareholders equity total | 102.36 | 321.84 | - 136.15 |
| Non-current liabilities total | |||
| Current trade creditors | 12.00 | 20.00 | 20.00 |
| Current owed to group member | 363.40 | ||
| Short-term deferred tax liabilities | 17.59 | 63.12 | 63.12 |
| Other non-interest bearing current liabilities | 45.09 | 126.95 | 584.94 |
| Current liabilities total | 438.07 | 210.07 | 668.06 |
| Balance sheet total (liabilities) | 540.43 | 531.91 | 531.91 |
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.