Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 500.00 | 1 000.00 | 500.00 | 1 500.00 | 2 000.00 |
| External services | -12.06 | -17.64 | -10.28 | -21.36 | -19.83 |
| Gross profit | 487.94 | 982.36 | 489.72 | 1 478.64 | 1 980.17 |
| EBIT | 487.94 | 982.36 | 489.72 | 1 478.64 | 1 980.17 |
| Other financial income | 28.11 | 56.92 | 97.35 | ||
| Other financial expenses | - 100.00 | -45.00 | - 193.30 | -85.83 | |
| Pre-tax profit | 387.94 | 937.36 | 324.53 | 1 449.73 | 2 077.52 |
| Income taxes | 2.44 | 1.88 | -1.16 | -8.07 | -18.98 |
| Net earnings | 390.37 | 939.25 | 323.37 | 1 441.66 | 2 058.54 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 175.65 | 1 925.65 | 1 925.65 | 1 925.65 | 1 925.65 |
| Investments total | 1 175.65 | 1 925.65 | 1 925.65 | 1 925.65 | 1 925.65 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 548.07 | 290.61 | 941.77 | 998.83 | 2 288.69 |
| Current deferred tax assets | 241.40 | 108.46 | 461.74 | 575.53 | 404.25 |
| Short term receivables total | 789.47 | 399.07 | 1 403.52 | 1 574.37 | 2 692.94 |
| Cash and bank deposits | 26.10 | 5.24 | 88.10 | 72.69 | 143.75 |
| Cash and cash equivalents | 26.10 | 5.24 | 88.10 | 72.69 | 143.75 |
| Balance sheet total (assets) | 1 991.22 | 2 329.95 | 3 417.26 | 3 572.71 | 4 762.35 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | 110.60 | 500.00 | 300.00 | 200.00 |
| Retained earnings | 458.28 | 738.05 | 1 177.30 | 1 200.66 | 2 442.32 |
| Profit of the financial year | 390.37 | 939.25 | 323.37 | 1 441.66 | 2 058.54 |
| Shareholders equity total | 1 098.65 | 1 837.89 | 2 050.66 | 2 992.32 | 4 750.86 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 |
| Current owed to group member | 747.36 | 320.60 | 1 117.45 | 416.53 | |
| Short-term deferred tax liabilities | 138.96 | 165.21 | 242.90 | 157.60 | 5.24 |
| Current liabilities total | 892.57 | 492.06 | 1 366.60 | 580.38 | 11.49 |
| Balance sheet total (liabilities) | 1 991.22 | 2 329.95 | 3 417.26 | 3 572.71 | 4 762.35 |
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.