Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 255.14 | 297.33 | 38.43 | 45.52 |
| Other operating expenses | -19.19 | |||
| EBIT | 255.14 | 297.33 | 38.43 | 26.33 |
| Other financial expenses | -0.82 | -7.45 | -9.98 | -1.54 |
| Pre-tax profit | 254.32 | 289.88 | 28.45 | 24.79 |
| Income taxes | -57.00 | -63.77 | -6.53 | -5.43 |
| Net earnings | 197.32 | 226.11 | 21.92 | 19.35 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 30.00 | |||
| Short term receivables total | 30.00 | |||
| Cash and bank deposits | 302.32 | 696.13 | 314.32 | 119.53 |
| Cash and cash equivalents | 302.32 | 696.13 | 314.32 | 119.53 |
| Balance sheet total (assets) | 302.32 | 696.13 | 314.32 | 149.53 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 150.00 | 250.00 | ||
| Retained earnings | - 150.00 | - 202.68 | 23.42 | 45.34 |
| Profit of the financial year | 197.32 | 226.11 | 21.92 | 19.35 |
| Shareholders equity total | 237.32 | 313.42 | 85.34 | 104.69 |
| Non-current deferred tax liabilities | 57.00 | 5.43 | ||
| Non-current liabilities total | 57.00 | 5.43 | ||
| Current trade creditors | 8.00 | 18.00 | 18.00 | 30.00 |
| Current owed to group member | 213.00 | 202.57 | 6.53 | |
| Short-term deferred tax liabilities | 63.77 | 6.53 | ||
| Other non-interest bearing current liabilities | 87.92 | 1.88 | 2.88 | |
| Current liabilities total | 8.00 | 382.70 | 228.98 | 39.41 |
| Balance sheet total (liabilities) | 302.32 | 696.13 | 314.32 | 149.53 |
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.