Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 150.19 | 299.82 | 188.48 | 206.63 | 148.38 |
| Employee benefit expenses | - 118.73 | - 105.30 | - 104.06 | -56.74 | - 117.00 |
| Total depreciation | -6.72 | -14.85 | -19.52 | -19.52 | |
| EBIT | 31.45 | 187.79 | 69.57 | 130.38 | 11.86 |
| Other financial income | 76.50 | -64.51 | 128.84 | 237.36 | 571.91 |
| Other financial expenses | - 189.47 | -1.63 | -3.68 | -3.05 | -6.58 |
| Pre-tax profit | -81.52 | 121.66 | 194.73 | 364.69 | 577.20 |
| Income taxes | 17.91 | -38.08 | -48.43 | -80.33 | - 142.21 |
| Net earnings | -63.61 | 83.58 | 146.30 | 284.36 | 434.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 50.88 | 76.02 | 56.51 | 36.99 | |
| Tangible assets total | 50.88 | 76.02 | 56.51 | 36.99 | |
| Other receivables | 11.00 | 11.00 | 11.00 | 11.00 | 11.00 |
| Investments total | 11.00 | 11.00 | 11.00 | 11.00 | 11.00 |
| Non-current loans receivable | 970.88 | 906.37 | 1 017.21 | 1 236.55 | 1 936.63 |
| Long term receivables total | 970.88 | 906.37 | 1 017.21 | 1 236.55 | 1 936.63 |
| Inventories total | |||||
| Current trade debtors | 10.88 | 56.33 | 123.67 | 71.00 | 70.69 |
| Current other receivables | -0.00 | -0.00 | -0.00 | ||
| Current deferred tax assets | 221.65 | 162.56 | 122.09 | 37.76 | |
| Short term receivables total | 232.52 | 218.89 | 245.76 | 108.76 | 70.69 |
| Cash and bank deposits | 522.74 | 689.83 | 496.97 | 696.69 | 492.08 |
| Cash and cash equivalents | 522.74 | 689.83 | 496.97 | 696.69 | 492.08 |
| Balance sheet total (assets) | 1 737.14 | 1 876.96 | 1 846.95 | 2 109.51 | 2 547.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 55.30 | 56.00 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 1 579.05 | 1 459.44 | 1 485.81 | 1 573.21 | 1 796.57 |
| Profit of the financial year | -63.61 | 83.58 | 146.30 | 284.36 | 434.99 |
| Shareholders equity total | 1 695.74 | 1 724.01 | 1 814.31 | 2 041.47 | 2 417.56 |
| Provisions | 0.00 | 7.09 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 0.62 | ||||
| Short-term deferred tax liabilities | 91.70 | ||||
| Other non-interest bearing current liabilities | 41.40 | 152.33 | 32.65 | 68.05 | 31.04 |
| Current liabilities total | 41.40 | 152.95 | 32.65 | 68.05 | 122.74 |
| Balance sheet total (liabilities) | 1 737.14 | 1 876.96 | 1 846.95 | 2 109.51 | 2 547.38 |
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.