Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 115.00 | 115.00 | 115.00 | 125.00 | |
| External services | -4.10 | -4.10 | -4.10 | -4.40 | -5.55 |
| Gross profit | -4.10 | 110.90 | 110.90 | 110.60 | 119.45 |
| EBIT | -4.10 | 110.90 | 110.90 | 110.60 | 119.45 |
| Other financial expenses | -0.04 | -0.04 | -0.05 | ||
| Pre-tax profit | -4.10 | 110.90 | 110.86 | 110.56 | 119.40 |
| Net earnings | -4.10 | 110.90 | 110.86 | 110.56 | 119.40 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 |
| Investments total | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.03 | 125.00 | |||
| Short term receivables total | 1.03 | 125.00 | |||
| Cash and bank deposits | 1.12 | 5.19 | 9.08 | 9.04 | 3.44 |
| Cash and cash equivalents | 1.12 | 5.19 | 9.08 | 9.04 | 3.44 |
| Balance sheet total (assets) | 751.12 | 756.22 | 759.08 | 759.04 | 878.44 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 105.80 | 108.00 | 110.60 | 113.00 | 114.40 |
| Retained earnings | 565.42 | 453.32 | 453.62 | 451.48 | 447.64 |
| Profit of the financial year | -4.10 | 110.90 | 110.86 | 110.56 | 119.40 |
| Shareholders equity total | 747.12 | 752.22 | 755.08 | 755.04 | 761.44 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 4.00 | 4.00 | 4.00 | 4.00 | 117.00 |
| Current liabilities total | 4.00 | 4.00 | 4.00 | 4.00 | 117.00 |
| Balance sheet total (liabilities) | 751.12 | 756.22 | 759.08 | 759.04 | 878.44 |
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.