Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8.75 | -6.25 | -6.25 | -6.25 | -6.50 |
| EBIT | 8.75 | -6.25 | -6.25 | -6.25 | -6.50 |
| Other financial income | 29.45 | 11.81 | 12.23 | 12.25 | 11.17 |
| Other financial expenses | -0.45 | -0.40 | -0.27 | ||
| Pre-tax profit | 38.20 | 5.56 | 5.53 | 5.59 | 4.39 |
| Income taxes | -4.77 | -1.30 | -1.30 | -1.01 | |
| Net earnings | 38.20 | 0.79 | 4.23 | 4.30 | 3.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 611.97 | 617.53 | 623.50 | 613.31 | 514.50 |
| Short term receivables total | 611.97 | 617.53 | 623.50 | 613.31 | 514.50 |
| Balance sheet total (assets) | 611.97 | 617.53 | 623.50 | 613.31 | 514.50 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 55.30 | 57.20 | |||
| Retained earnings | 442.52 | 480.72 | 426.21 | 373.24 | 377.53 |
| Profit of the financial year | 38.20 | 0.79 | 4.23 | 4.30 | 3.38 |
| Shareholders equity total | 605.72 | 606.51 | 610.74 | 559.74 | 505.92 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 |
| Current owed to participating | 40.37 | ||||
| Short-term deferred tax liabilities | 4.77 | 2.51 | 2.60 | 2.31 | |
| Other non-interest bearing current liabilities | 4.01 | 4.36 | 0.02 | ||
| Current liabilities total | 6.25 | 11.02 | 12.77 | 53.57 | 8.58 |
| Balance sheet total (liabilities) | 611.97 | 617.53 | 623.50 | 613.31 | 514.50 |
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.