Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1.80 | -1.00 | -6.25 | -6.25 | |
| EBIT | -1.80 | -1.00 | -6.25 | -6.25 | |
| Other financial income | 8.20 | 8.50 | 10.80 | 11.42 | 11.87 |
| Other financial expenses | -0.01 | ||||
| Pre-tax profit | 6.40 | 7.49 | 10.80 | 5.17 | 5.62 |
| Income taxes | -0.66 | -1.63 | -2.38 | -1.12 | -1.23 |
| Net earnings | 5.74 | 5.87 | 8.42 | 4.05 | 4.39 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 212.42 | 219.25 | 228.42 | 237.47 | 248.22 |
| Short term receivables total | 212.42 | 219.25 | 228.42 | 237.47 | 248.22 |
| Balance sheet total (assets) | 212.42 | 219.25 | 228.42 | 237.47 | 248.22 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 76.02 | 81.76 | 87.62 | 96.05 | 100.10 |
| Profit of the financial year | 5.74 | 5.87 | 8.42 | 4.05 | 4.39 |
| Shareholders equity total | 206.76 | 212.62 | 221.05 | 225.10 | 229.49 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.00 | ||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Short-term deferred tax liabilities | 0.66 | 1.63 | 2.38 | 1.12 | 1.23 |
| Other non-interest bearing current liabilities | 6.25 | 12.50 | |||
| Current liabilities total | 5.66 | 6.63 | 7.38 | 12.37 | 18.73 |
| Balance sheet total (liabilities) | 212.42 | 219.25 | 228.42 | 237.47 | 248.22 |
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.