Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6.35 | -19.95 | 31.97 | 75.43 | 44.21 |
| EBIT | 6.35 | -19.95 | 31.97 | 75.43 | 44.21 |
| Other financial income | 0.00 | ||||
| Other financial expenses | -0.32 | -0.87 | -0.00 | ||
| Pre-tax profit | 6.36 | -19.95 | 31.66 | 74.56 | 44.21 |
| Income taxes | -3.95 | -18.66 | -11.29 | ||
| Net earnings | 6.36 | -19.95 | 27.70 | 55.90 | 32.92 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.36 | 0.65 | |||
| Short term receivables total | 0.36 | 0.65 | |||
| Cash and bank deposits | 41.10 | 20.46 | 63.53 | 135.49 | 158.70 |
| Cash and cash equivalents | 41.10 | 20.46 | 63.53 | 135.49 | 158.70 |
| Balance sheet total (assets) | 41.46 | 21.11 | 63.53 | 135.49 | 158.70 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 84.00 | ||||
| Retained earnings | -18.79 | -12.44 | -32.39 | -4.68 | -32.78 |
| Profit of the financial year | 6.36 | -19.95 | 27.70 | 55.90 | 32.92 |
| Shareholders equity total | 37.56 | 17.61 | 45.31 | 101.22 | 134.14 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.90 | 3.50 | 3.50 | 4.00 | 4.60 |
| Short-term deferred tax liabilities | 3.95 | 18.66 | 11.29 | ||
| Other non-interest bearing current liabilities | 10.77 | 11.61 | 8.68 | ||
| Current liabilities total | 3.90 | 3.50 | 18.22 | 34.27 | 24.56 |
| Balance sheet total (liabilities) | 41.46 | 21.11 | 63.53 | 135.49 | 158.70 |
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.