Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 196.88 | 196.75 | 196.63 | 196.38 | 295.63 |
EBIT | 196.88 | 196.75 | 196.63 | 196.38 | 295.63 |
Other financial income | 1.86 | 0.28 | 1.00 | ||
Other financial expenses | -0.02 | -0.50 | -0.38 | -0.78 | -0.75 |
Pre-tax profit | 198.71 | 196.53 | 196.24 | 195.60 | 295.88 |
Income taxes | -43.72 | -43.24 | -43.17 | -43.03 | -65.09 |
Net earnings | 154.99 | 153.30 | 153.07 | 152.57 | 230.78 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current amounts owed by group member comp. | 1.90 | 153.30 | 153.07 | 152.57 | 230.78 |
Short term receivables total | 1.90 | 153.30 | 153.07 | 152.57 | 230.78 |
Cash and bank deposits | 205.59 | 52.50 | 52.50 | 52.50 | 52.50 |
Cash and cash equivalents | 205.59 | 52.50 | 52.50 | 52.50 | 52.50 |
Balance sheet total (assets) | 207.49 | 205.80 | 205.57 | 205.07 | 283.29 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Shares repurchased | 154.99 | 153.30 | 153.07 | 152.57 | 230.78 |
Retained earnings | - 154.99 | - 153.30 | - 153.07 | - 152.57 | - 230.78 |
Profit of the financial year | 154.99 | 153.30 | 153.07 | 152.57 | 230.78 |
Shareholders equity total | 204.99 | 203.30 | 203.07 | 202.57 | 280.79 |
Non-current liabilities total | |||||
Current trade creditors | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 |
Current liabilities total | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 |
Balance sheet total (liabilities) | 207.49 | 205.80 | 205.57 | 205.07 | 283.29 |
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.