Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 50.07 | 83.72 | 56.24 | 251.79 |
| Employee benefit expenses | -36.00 | |||
| EBIT | 50.07 | 83.72 | 56.24 | 215.79 |
| Other financial income | 0.53 | |||
| Other financial expenses | -6.94 | -3.31 | -7.46 | -6.89 |
| Net income from associates (fin.) | 68.39 | |||
| Pre-tax profit | 43.12 | 80.41 | 117.17 | 209.43 |
| Income taxes | -6.45 | -23.30 | -12.45 | -44.68 |
| Net earnings | 36.68 | 57.11 | 104.72 | 164.75 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Participating interests | 8.00 | 0.00 | 0.00 | |
| Investments total | 8.00 | 0.00 | 0.00 | |
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 137.50 | 6.63 | 6.63 | 37.50 |
| Current owed by particip. interest comp. | 36.39 | 36.39 | ||
| Prepayments and accrued income | 15.20 | 23.75 | ||
| Current other receivables | 1.81 | |||
| Current deferred tax assets | 87.32 | |||
| Short term receivables total | 137.50 | 6.63 | 58.21 | 186.77 |
| Cash and bank deposits | 107.03 | 276.45 | 360.28 | 429.82 |
| Cash and cash equivalents | 107.03 | 276.45 | 360.28 | 429.82 |
| Balance sheet total (assets) | 244.53 | 291.08 | 418.50 | 616.59 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 36.68 | 93.79 | 198.51 | |
| Profit of the financial year | 36.68 | 57.11 | 104.72 | 164.75 |
| Shareholders equity total | 76.68 | 133.79 | 238.51 | 403.26 |
| Non-current liabilities total | ||||
| Current trade creditors | 10.00 | 10.00 | 13.00 | 16.00 |
| Current owed to participating | 121.28 | 123.71 | 130.05 | 135.23 |
| Short-term deferred tax liabilities | 6.45 | 23.30 | 35.75 | |
| Other non-interest bearing current liabilities | 30.13 | 0.28 | 1.19 | 62.10 |
| Current liabilities total | 167.86 | 157.29 | 179.99 | 213.34 |
| Balance sheet total (liabilities) | 244.53 | 291.08 | 418.50 | 616.59 |
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.