Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 428.97 | 810.50 | - 290.46 | 3.98 | 296.65 |
| EBIT | 428.97 | 810.50 | - 290.46 | 3.98 | 296.65 |
| Other financial expenses | -4.79 | -1.39 | -3.45 | -2.28 | |
| Pre-tax profit | 424.18 | 809.11 | - 293.91 | 1.69 | 296.65 |
| Income taxes | -93.32 | - 177.95 | 64.72 | -0.35 | -65.21 |
| Net earnings | 330.86 | 631.16 | - 229.19 | 1.34 | 231.44 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 1 073.66 | 864.35 | 877.42 | 867.63 | 799.37 |
| Short term receivables total | 1 073.66 | 864.35 | 877.42 | 867.63 | 799.37 |
| Other current investments | 2 311.41 | 2 441.50 | 1 317.24 | 902.82 | 1 156.64 |
| Cash and bank deposits | 42.39 | 52.77 | 934.77 | 1 203.93 | 1 249.81 |
| Cash and cash equivalents | 2 353.80 | 2 494.28 | 2 252.00 | 2 106.75 | 2 406.45 |
| Balance sheet total (assets) | 3 427.46 | 3 358.62 | 3 129.43 | 2 974.38 | 3 205.82 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 800.00 | 1 800.00 | 1 800.00 | 1 800.00 | 1 800.00 |
| Retained earnings | 1 005.20 | 771.07 | 1 402.23 | 1 173.04 | 1 174.38 |
| Profit of the financial year | 330.86 | 631.16 | - 229.19 | 1.34 | 231.44 |
| Shareholders equity total | 3 136.07 | 3 202.23 | 2 973.04 | 2 974.38 | 3 205.82 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 291.39 | 156.39 | 156.39 | ||
| Current liabilities total | 291.39 | 156.39 | 156.39 | ||
| Balance sheet total (liabilities) | 3 427.46 | 3 358.62 | 3 129.43 | 2 974.38 | 3 205.82 |
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.