Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 32.05 | 61.35 | 94.13 | 30.89 | 56.06 |
| EBIT | 32.05 | 61.35 | 94.13 | 30.89 | 56.06 |
| Other financial income | 0.04 | ||||
| Other financial expenses | -3.59 | -2.52 | -5.13 | -8.35 | -5.05 |
| Pre-tax profit | 28.46 | 58.83 | 88.99 | 22.54 | 51.05 |
| Income taxes | -6.26 | -12.94 | -19.58 | -4.96 | -11.23 |
| Net earnings | 22.20 | 45.89 | 69.41 | 17.58 | 39.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 63.89 | 50.95 | 31.37 | 26.41 | 15.18 |
| Short term receivables total | 63.89 | 50.95 | 31.37 | 26.41 | 15.18 |
| Cash and bank deposits | 13.08 | 147.66 | 298.99 | 106.72 | 251.53 |
| Cash and cash equivalents | 13.08 | 147.66 | 298.99 | 106.72 | 251.53 |
| Balance sheet total (assets) | 76.97 | 198.61 | 330.35 | 133.12 | 266.71 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 252.41 | - 230.21 | - 184.32 | - 114.91 | -97.32 |
| Profit of the financial year | 22.20 | 45.89 | 69.41 | 17.58 | 39.82 |
| Shareholders equity total | - 105.21 | -59.32 | 10.09 | 27.68 | 67.50 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 182.19 | 257.93 | 320.26 | 105.44 | 199.20 |
| Current liabilities total | 182.19 | 257.93 | 320.26 | 105.44 | 199.20 |
| Balance sheet total (liabilities) | 76.97 | 198.61 | 330.35 | 133.12 | 266.71 |
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.