Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 238.45 | 218.62 | 57.35 |
| Employee benefit expenses | -4.41 | -10.55 | |
| EBIT | 234.04 | 208.07 | 57.35 |
| Other financial income | 0.29 | ||
| Other financial expenses | -0.97 | -10.95 | -2.10 |
| Pre-tax profit | 233.07 | 197.12 | 55.54 |
| Income taxes | -51.26 | -58.89 | |
| Net earnings | 181.81 | 197.12 | -3.36 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 3.71 | 0.41 | |
| Current deferred tax assets | 8.95 | ||
| Short term receivables total | 3.71 | 0.41 | 8.95 |
| Cash and bank deposits | 359.16 | 452.94 | 435.94 |
| Cash and cash equivalents | 359.16 | 452.94 | 435.94 |
| Balance sheet total (assets) | 362.86 | 453.34 | 444.89 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 61.00 | ||
| Retained earnings | 181.81 | 317.93 | |
| Profit of the financial year | 181.81 | 197.12 | -3.36 |
| Shareholders equity total | 221.81 | 418.93 | 415.57 |
| Non-current liabilities total | |||
| Current trade creditors | 4.45 | ||
| Short-term deferred tax liabilities | 51.26 | ||
| Other non-interest bearing current liabilities | 89.79 | 29.96 | 29.32 |
| Current liabilities total | 141.05 | 34.41 | 29.32 |
| Balance sheet total (liabilities) | 362.86 | 453.34 | 444.89 |
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.