Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| EBIT | |||||
| Other financial income | 22.93 | 10.64 | 14.49 | ||
| Other financial expenses | -9.13 | -5.20 | -7.21 | -43.86 | |
| Income from other inv. held as non-curr. assets | 411.98 | 372.19 | 425.40 | 386.04 | 390.45 |
| Pre-tax profit | 402.86 | 395.12 | 430.85 | 393.33 | 346.59 |
| Income taxes | -3.06 | -1.21 | -1.58 | ||
| Net earnings | 402.86 | 392.06 | 429.64 | 391.74 | 346.59 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 953.41 | 1 075.60 | 1 251.00 | 1 787.37 | 1 777.83 |
| Long term receivables total | 953.41 | 1 075.60 | 1 251.00 | 1 787.37 | 1 777.83 |
| Inventories total | |||||
| Short term receivables total | |||||
| Other current investments | 258.28 | 281.21 | 291.85 | 306.34 | 268.34 |
| Cash and bank deposits | 524.92 | 772.62 | 1 014.36 | 856.82 | 1 249.82 |
| Cash and cash equivalents | 783.20 | 1 053.83 | 1 306.21 | 1 163.16 | 1 518.16 |
| Balance sheet total (assets) | 1 736.61 | 2 129.42 | 2 557.21 | 2 950.54 | 3 295.99 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 1 251.45 | 1 654.31 | 2 046.37 | 2 476.00 | 2 867.74 |
| Profit of the financial year | 402.86 | 392.06 | 429.64 | 391.74 | 346.59 |
| Shareholders equity total | 1 734.31 | 2 126.37 | 2 556.00 | 2 947.74 | 3 294.33 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 2.30 | 3.06 | 1.21 | 2.79 | 1.65 |
| Current liabilities total | 2.30 | 3.06 | 1.21 | 2.79 | 1.65 |
| Balance sheet total (liabilities) | 1 736.61 | 2 129.42 | 2 557.21 | 2 950.54 | 3 295.99 |
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.