Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 217.08 | 82.66 | 22.44 |
EBIT | 217.08 | 82.66 | 22.44 |
Other financial income | 2.08 | 0.34 | |
Other financial expenses | -1.29 | -1.53 | |
Pre-tax profit | 215.79 | 83.20 | 22.78 |
Income taxes | -49.10 | -18.31 | -4.99 |
Net earnings | 166.69 | 64.90 | 17.79 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current amounts owed by group member comp. | 14.50 | 11.34 | |
Current other receivables | 0.49 | 0.63 | 0.71 |
Short term receivables total | 14.99 | 0.63 | 12.05 |
Cash and bank deposits | 250.91 | 154.98 | 70.32 |
Cash and cash equivalents | 250.91 | 154.98 | 70.32 |
Balance sheet total (assets) | 265.90 | 155.61 | 82.37 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 150.00 | 75.00 | |
Retained earnings | - 150.00 | -58.31 | 6.58 |
Profit of the financial year | 166.69 | 64.90 | 17.79 |
Shareholders equity total | 206.69 | 121.58 | 64.37 |
Non-current deferred tax liabilities | 49.21 | 18.34 | 4.99 |
Non-current liabilities total | 49.21 | 18.34 | 4.99 |
Current trade creditors | 10.00 | 13.00 | 13.00 |
Current owed to group member | 0.00 | ||
Short-term deferred tax liabilities | 2.67 | ||
Current liabilities total | 10.00 | 15.68 | 13.00 |
Balance sheet total (liabilities) | 265.90 | 155.61 | 82.37 |
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.