Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 66.91 | 52.03 | 103.33 | 103.92 |
| EBIT | 66.91 | 52.03 | 103.33 | 103.92 |
| Other financial expenses | -2.30 | -1.98 | -1.85 | -0.43 |
| Pre-tax profit | 64.61 | 50.04 | 101.48 | 103.49 |
| Income taxes | -14.21 | -11.01 | -22.38 | -22.77 |
| Net earnings | 50.40 | 39.03 | 79.09 | 80.72 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 25.00 | 23.42 | 37.80 | 37.95 |
| Current other receivables | 11.97 | 14.07 | ||
| Short term receivables total | 25.00 | 23.42 | 49.78 | 52.02 |
| Cash and bank deposits | 88.61 | 126.62 | 198.70 | 284.60 |
| Cash and cash equivalents | 88.61 | 126.62 | 198.70 | 284.60 |
| Balance sheet total (assets) | 113.61 | 150.04 | 248.48 | 336.62 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 61.00 | |||
| Retained earnings | 50.40 | 89.43 | 107.52 | |
| Profit of the financial year | 50.40 | 39.03 | 79.09 | 80.72 |
| Shareholders equity total | 90.40 | 129.43 | 208.52 | 289.24 |
| Non-current liabilities total | ||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 |
| Short-term deferred tax liabilities | 14.21 | 11.01 | 16.31 | 16.39 |
| Other non-interest bearing current liabilities | 4.00 | 4.60 | 18.65 | 25.98 |
| Current liabilities total | 23.21 | 20.61 | 39.95 | 47.38 |
| Balance sheet total (liabilities) | 113.61 | 150.04 | 248.48 | 336.62 |
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.