Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1.15 | 2.90 | 2.00 | 3.20 |
| EBIT | 1.15 | 2.90 | 2.00 | 3.20 |
| Other financial expenses | -0.05 | -0.30 | -0.30 | |
| Pre-tax profit | 1.10 | 2.60 | 1.70 | 3.20 |
| Income taxes | -1.00 | -0.99 | -0.37 | |
| Net earnings | 0.10 | 2.60 | 0.71 | 2.83 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current amounts owed by group member comp. | 4.33 | 6.15 | 46.90 | 49.84 |
| Short term receivables total | 4.33 | 6.15 | 46.90 | 49.84 |
| Cash and bank deposits | 39.95 | 39.65 | ||
| Cash and cash equivalents | 39.95 | 39.65 | ||
| Balance sheet total (assets) | 44.28 | 45.80 | 46.90 | 49.84 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 0.10 | 2.70 | 3.40 | |
| Profit of the financial year | 0.10 | 2.60 | 0.71 | 2.83 |
| Shareholders equity total | 40.10 | 42.70 | 43.40 | 46.24 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 1.00 | 1.00 | 1.00 | 1.00 |
| Other non-interest bearing current liabilities | 3.18 | 2.10 | 2.50 | 2.60 |
| Current liabilities total | 4.18 | 3.10 | 3.50 | 3.60 |
| Balance sheet total (liabilities) | 44.28 | 45.80 | 46.90 | 49.84 |
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.