Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 101.51 | 289.06 | 258.84 | 355.28 |
| EBIT | 101.51 | 289.06 | 258.84 | 355.28 |
| Other financial income | 11.96 | 18.04 | ||
| Other financial expenses | -0.82 | -1.07 | -3.00 | -0.11 |
| Pre-tax profit | 100.69 | 287.99 | 267.80 | 373.21 |
| Income taxes | -22.68 | -64.11 | -60.79 | -85.84 |
| Net earnings | 78.00 | 223.88 | 207.01 | 287.37 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 5.25 | 35.62 | 13.47 | 29.06 |
| Current amounts owed by group member comp. | 692.85 | 420.11 | ||
| Current other receivables | 8.00 | |||
| Short term receivables total | 5.25 | 43.62 | 706.32 | 449.16 |
| Cash and bank deposits | 228.09 | 472.32 | 20.23 | 13.40 |
| Cash and cash equivalents | 228.09 | 472.32 | 20.23 | 13.40 |
| Balance sheet total (assets) | 233.34 | 515.95 | 726.55 | 462.56 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 500.00 | 250.00 | ||
| Retained earnings | 78.00 | - 198.12 | - 241.11 | |
| Profit of the financial year | 78.00 | 223.88 | 207.01 | 287.37 |
| Shareholders equity total | 118.00 | 341.88 | 548.89 | 336.26 |
| Non-current liabilities total | ||||
| Current trade creditors | 65.91 | 89.27 | 80.00 | |
| Current owed to group member | 0.81 | |||
| Short-term deferred tax liabilities | 22.68 | 64.11 | 60.79 | 85.84 |
| Other non-interest bearing current liabilities | 26.75 | 19.87 | 36.87 | 40.45 |
| Current liabilities total | 115.34 | 174.06 | 177.66 | 126.30 |
| Balance sheet total (liabilities) | 233.34 | 515.95 | 726.55 | 462.56 |
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.