Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 197.50 | 196.88 | 196.75 | 196.63 | 196.38 |
EBIT | 197.50 | 196.88 | 196.75 | 196.63 | 196.38 |
Other financial income | 1.10 | 1.86 | 0.28 | ||
Other financial expenses | -0.67 | -0.02 | -0.50 | -0.38 | -0.78 |
Pre-tax profit | 197.93 | 198.71 | 196.53 | 196.24 | 195.60 |
Income taxes | -43.54 | -43.72 | -43.24 | -43.17 | -43.03 |
Net earnings | 154.38 | 154.99 | 153.30 | 153.07 | 152.57 |
Assets (kDKK)
2019 | 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. | 206.46 | 1.90 | 153.30 | 153.07 | 152.57 |
Short term receivables total | 206.46 | 1.90 | 153.30 | 153.07 | 152.57 |
Cash and bank deposits | 0.43 | 205.59 | 52.50 | 52.50 | 52.50 |
Cash and cash equivalents | 0.43 | 205.59 | 52.50 | 52.50 | 52.50 |
Balance sheet total (assets) | 206.88 | 207.49 | 205.80 | 205.57 | 205.07 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Shares repurchased | 154.38 | 154.99 | 153.30 | 153.07 | 152.57 |
Retained earnings | - 154.38 | - 154.99 | - 153.30 | - 153.07 | - 152.57 |
Profit of the financial year | 154.38 | 154.99 | 153.30 | 153.07 | 152.57 |
Shareholders equity total | 204.38 | 204.99 | 203.30 | 203.07 | 202.57 |
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) | 206.88 | 207.49 | 205.80 | 205.57 | 205.07 |
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.