Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 152.19 | |
| Employee benefit expenses | -90.12 | |
| EBIT | 62.07 | 99.22 |
| Other financial expenses | -3.50 | |
| Pre-tax profit | 58.58 | 99.22 |
| Income taxes | -12.89 | |
| Net earnings | 45.69 | 99.22 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 54.64 |
| Inventories total | 54.64 |
| Current trade debtors | 38.95 |
| Short term receivables total | 38.95 |
| Cash and bank deposits | 50.18 |
| Cash and cash equivalents | 50.18 |
| Balance sheet total (assets) | 143.76 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 152.75 | -53.53 | |
| Profit of the financial year | 45.69 | 99.22 | |
| Shareholders equity total | 85.69 | -13.53 | -13.53 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 58.08 | 13.53 | 13.53 |
| Current liabilities total | 58.08 | 13.53 | 13.53 |
| Balance sheet total (liabilities) | 143.76 |
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.