Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 150.83 | 96.97 | 171.12 | 190.41 | 423.95 |
| EBIT | 150.83 | 96.97 | 171.12 | 190.41 | 423.95 |
| Other financial expenses | -1.83 | -1.28 | -1.33 | -2.07 | -2.54 |
| Pre-tax profit | 149.00 | 95.69 | 169.79 | 188.34 | 421.41 |
| Income taxes | -32.76 | -21.03 | -37.33 | -41.43 | -92.71 |
| Net earnings | 116.24 | 74.66 | 132.46 | 146.91 | 328.70 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 6.25 | 273.92 | 72.28 | ||
| Current other receivables | 3.00 | ||||
| Short term receivables total | 6.25 | 273.92 | 75.28 | ||
| Cash and bank deposits | 544.88 | 440.46 | 55.10 | 517.13 | 776.37 |
| Cash and cash equivalents | 544.88 | 440.46 | 55.10 | 517.13 | 776.37 |
| Balance sheet total (assets) | 551.13 | 440.46 | 329.02 | 517.13 | 851.64 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 116.24 | 74.66 | 132.46 | 146.91 | 328.70 |
| Retained earnings | - 116.24 | -74.66 | - 132.46 | - 146.91 | - 328.70 |
| Profit of the financial year | 116.24 | 74.66 | 132.46 | 146.91 | 328.70 |
| Shareholders equity total | 166.24 | 124.66 | 182.46 | 196.91 | 378.70 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.48 | ||||
| Current owed to group member | 57.31 | 73.30 | 124.30 | 78.76 | 110.71 |
| Other non-interest bearing current liabilities | 325.10 | 242.50 | 22.26 | 241.46 | 362.23 |
| Current liabilities total | 384.89 | 315.80 | 146.56 | 320.22 | 472.94 |
| Balance sheet total (liabilities) | 551.13 | 440.46 | 329.02 | 517.13 | 851.64 |
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.