Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -10.27 | -10.35 | -6.59 | -8.61 | -11.93 |
EBIT | -10.27 | -10.35 | -6.59 | -8.61 | -11.93 |
Other financial income | 37.67 | 138.39 | 87.52 | 60.14 | 52.27 |
Other financial expenses | -10.86 | -0.09 | - 200.08 | -1.10 | -0.12 |
Pre-tax profit | 16.55 | 127.95 | - 119.16 | 50.43 | 40.22 |
Income taxes | -5.22 | -28.61 | 0.06 | -0.12 | |
Net earnings | 11.33 | 99.33 | - 119.16 | 50.49 | 40.10 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current other receivables | 0.20 | ||||
Current deferred tax assets | 14.88 | 25.39 | 11.63 | ||
Short term receivables total | 14.88 | 25.39 | 11.84 | ||
Other current investments | 657.67 | 782.66 | 648.25 | 690.59 | 703.93 |
Cash and bank deposits | 23.16 | 17.68 | 31.32 | 10.50 | 52.36 |
Cash and cash equivalents | 680.82 | 800.33 | 679.57 | 701.09 | 756.29 |
Balance sheet total (assets) | 695.71 | 800.33 | 679.57 | 726.48 | 768.12 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Retained earnings | 629.78 | 641.11 | 740.44 | 621.28 | 671.77 |
Profit of the financial year | 11.33 | 99.33 | - 119.16 | 50.49 | 40.10 |
Shareholders equity total | 691.11 | 790.44 | 671.28 | 721.77 | 761.87 |
Non-current liabilities total | |||||
Short-term deferred tax liabilities | 5.30 | 3.69 | |||
Other non-interest bearing current liabilities | 4.60 | 4.60 | 4.60 | 4.71 | 6.25 |
Current liabilities total | 4.60 | 9.90 | 8.29 | 4.71 | 6.25 |
Balance sheet total (liabilities) | 695.71 | 800.33 | 679.57 | 726.48 | 768.12 |
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.