Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 85.14 | 601.92 |
| Employee benefit expenses | - 102.83 | - 499.49 |
| EBIT | -17.69 | 102.43 |
| Other financial expenses | -0.46 | -0.19 |
| Pre-tax profit | -18.16 | 102.24 |
| Income taxes | 3.08 | -23.06 |
| Net earnings | -15.07 | 79.18 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 124.21 | 187.60 |
| Current other receivables | 44.25 | |
| Current deferred tax assets | 3.08 | |
| Short term receivables total | 127.29 | 231.86 |
| Cash and bank deposits | 87.65 | 243.81 |
| Cash and cash equivalents | 87.65 | 243.81 |
| Balance sheet total (assets) | 214.94 | 475.67 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -15.07 | |
| Profit of the financial year | -15.07 | 79.18 |
| Shareholders equity total | 24.93 | 104.11 |
| Non-current liabilities total | ||
| Current trade creditors | 72.25 | 73.91 |
| Current owed to participating | 76.71 | 203.26 |
| Current owed to group member | 15.00 | |
| Short-term deferred tax liabilities | 19.98 | |
| Other non-interest bearing current liabilities | 41.06 | 59.42 |
| Current liabilities total | 190.01 | 371.56 |
| Balance sheet total (liabilities) | 214.94 | 475.67 |
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.