Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 99.07 | -11.97 | -9.02 | -19.75 | -18.97 |
| EBIT | 99.07 | -11.97 | -9.02 | -19.75 | -18.97 |
| Other financial income | 161.04 | 25.54 | 345.17 | 49.37 | 230.32 |
| Other financial expenses | -60.68 | -0.04 | - 414.16 | ||
| Pre-tax profit | 260.11 | -47.11 | 336.12 | - 384.55 | 211.36 |
| Income taxes | -57.22 | -63.58 | 85.00 | -47.00 | |
| Net earnings | 202.89 | -47.11 | 272.54 | - 299.55 | 164.36 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 10.31 | 9.42 | 9.41 | 9.41 | 9.41 |
| Current deferred tax assets | 98.52 | 51.18 | |||
| Short term receivables total | 10.31 | 9.42 | 9.41 | 107.93 | 60.59 |
| Other current investments | 2 536.03 | 2 475.35 | 2 778.04 | 2 330.48 | 2 533.75 |
| Cash and bank deposits | 32.40 | 22.22 | 41.38 | 38.25 | 46.69 |
| Cash and cash equivalents | 2 568.43 | 2 497.57 | 2 819.42 | 2 368.73 | 2 580.43 |
| Balance sheet total (assets) | 2 578.74 | 2 506.99 | 2 828.82 | 2 476.66 | 2 641.02 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 2 109.39 | 2 312.28 | 2 265.17 | 2 537.71 | 2 238.16 |
| Profit of the financial year | 202.89 | -47.11 | 272.54 | - 299.55 | 164.36 |
| Shareholders equity total | 2 512.28 | 2 465.17 | 2 737.71 | 2 438.16 | 2 602.52 |
| Non-current liabilities total | |||||
| Current trade creditors | 9.64 | 10.00 | 7.50 | 7.50 | 7.50 |
| Short-term deferred tax liabilities | 56.82 | 0.82 | 52.61 | ||
| Other non-interest bearing current liabilities | 31.00 | 31.00 | 31.00 | 31.00 | |
| Current liabilities total | 66.46 | 41.82 | 91.11 | 38.50 | 38.50 |
| Balance sheet total (liabilities) | 2 578.74 | 2 506.99 | 2 828.82 | 2 476.66 | 2 641.02 |
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.