Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 232.32 | 155.01 | 127.37 | 153.61 | 315.03 |
| EBIT | 232.32 | 155.01 | 127.37 | 153.61 | 315.03 |
| Other financial expenses | -6.04 | -4.49 | -2.31 | -3.62 | -3.47 |
| Pre-tax profit | 226.27 | 150.52 | 125.05 | 149.99 | 311.56 |
| Income taxes | -51.11 | -34.10 | -27.76 | -33.09 | -68.86 |
| Net earnings | 175.17 | 116.42 | 97.29 | 116.90 | 242.69 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 252.88 | 252.88 | 252.88 | ||
| Short term receivables total | 252.88 | 252.88 | 252.88 | ||
| Cash and bank deposits | 198.24 | 345.33 | 367.23 | 495.45 | 518.01 |
| Cash and cash equivalents | 198.24 | 345.33 | 367.23 | 495.45 | 518.01 |
| Balance sheet total (assets) | 451.12 | 598.21 | 620.10 | 495.45 | 518.01 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 54.00 | 54.00 | 54.00 | 54.00 | 54.00 |
| Shares repurchased | 210.00 | ||||
| Retained earnings | 122.34 | 297.51 | 413.93 | 151.22 | - 139.87 |
| Profit of the financial year | 175.17 | 116.42 | 97.29 | 116.90 | 242.69 |
| Shareholders equity total | 351.51 | 467.93 | 565.22 | 322.13 | 366.82 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.00 | 9.00 | 9.00 | 18.00 | 18.00 |
| Current owed to participating | 9.92 | 4.46 | |||
| Short-term deferred tax liabilities | 51.11 | 34.10 | 7.76 | 13.09 | 50.86 |
| Other non-interest bearing current liabilities | 42.50 | 87.17 | 38.11 | 132.31 | 77.87 |
| Current liabilities total | 99.61 | 130.28 | 54.88 | 173.32 | 151.19 |
| Balance sheet total (liabilities) | 451.12 | 598.21 | 620.10 | 495.45 | 518.01 |
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.