Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -46.00 | -31.00 | -36.00 | -35.00 | -42.49 |
| EBIT | -46.00 | -31.00 | -36.00 | -35.00 | -42.49 |
| Other financial income | 423.00 | 417.00 | 1 611.00 | 497.00 | 614.94 |
| Other financial expenses | -13.00 | - 154.00 | -97.00 | -1 552.00 | -13.23 |
| Pre-tax profit | 364.00 | 232.00 | 1 478.00 | -1 090.00 | 559.22 |
| Income taxes | -80.00 | -51.00 | - 325.00 | -5.23 | |
| Net earnings | 284.00 | 181.00 | 1 153.00 | -1 090.00 | 553.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 5.00 | ||||
| Current deferred tax assets | 9.00 | 114.00 | 231.21 | ||
| Short term receivables total | 9.00 | 119.00 | 231.21 | ||
| Other current investments | 8 048.00 | 7 735.00 | 9 013.00 | 6 778.00 | 7 099.36 |
| Cash and bank deposits | 268.00 | 88.00 | 73.00 | 5.00 | 3.28 |
| Cash and cash equivalents | 8 316.00 | 7 823.00 | 9 086.00 | 6 783.00 | 7 102.64 |
| Balance sheet total (assets) | 8 316.00 | 7 832.00 | 9 086.00 | 6 902.00 | 7 333.85 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 600.00 | 200.00 | 800.00 | 118.00 | 350.00 |
| Retained earnings | 7 225.00 | 7 309.00 | 6 690.00 | 7 725.00 | 6 285.00 |
| Profit of the financial year | 284.00 | 181.00 | 1 153.00 | -1 090.00 | 553.99 |
| Shareholders equity total | 8 234.00 | 7 815.00 | 8 768.00 | 6 878.00 | 7 313.99 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 2.00 | 3.00 | 4.00 | 4.05 | |
| Current owed to participating | 4.00 | 1.00 | 1.00 | 1.77 | |
| Short-term deferred tax liabilities | 65.00 | 300.00 | 5.00 | ||
| Other non-interest bearing current liabilities | 13.00 | 14.00 | 15.00 | 14.00 | 14.04 |
| Current liabilities total | 82.00 | 17.00 | 318.00 | 24.00 | 19.86 |
| Balance sheet total (liabilities) | 8 316.00 | 7 832.00 | 9 086.00 | 6 902.00 | 7 333.85 |
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.