Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 39.25 | |
| EBIT | 39.25 | |
| Other financial income | 0.93 | |
| Other financial expenses | -20.85 | -0.49 |
| Pre-tax profit | 18.40 | 0.44 |
| Income taxes | -4.64 | |
| Net earnings | 13.77 | 0.44 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 31.18 | 27.48 | 27.48 |
| Short term receivables total | 31.18 | 27.48 | 27.48 |
| Cash and bank deposits | 193.48 | 26.73 | 26.73 |
| Cash and cash equivalents | 193.48 | 26.73 | 26.73 |
| Balance sheet total (assets) | 224.65 | 54.21 | 54.21 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 13.77 | 14.21 | |
| Profit of the financial year | 13.77 | 0.44 | |
| Shareholders equity total | 53.77 | 54.21 | 54.21 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 4.64 | ||
| Other non-interest bearing current liabilities | 166.25 | ||
| Current liabilities total | 170.89 | ||
| Balance sheet total (liabilities) | 224.65 | 54.21 | 54.21 |
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.