Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| EBIT | |||||
| Other financial income | 3.52 | 4.41 | 16.46 | 9.42 | |
| Other financial expenses | -1.10 | ||||
| Pre-tax profit | 3.52 | 4.41 | 16.46 | -1.10 | 9.42 |
| Net earnings | 3.52 | 4.41 | 16.46 | -1.10 | 9.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.07 | 0.18 | 0.79 | ||
| Current deferred tax assets | 0.07 | 0.07 | 0.11 | 0.60 | 1.01 |
| Short term receivables total | 0.07 | 0.07 | 0.18 | 0.78 | 1.79 |
| Other current investments | 18.22 | 22.51 | 38.66 | 34.38 | 40.06 |
| Cash and bank deposits | 27.67 | 27.60 | 27.80 | 30.38 | 33.10 |
| Cash and cash equivalents | 45.90 | 50.11 | 66.46 | 64.76 | 73.17 |
| Balance sheet total (assets) | 45.96 | 50.18 | 66.64 | 65.54 | 74.96 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -99.89 | -96.37 | -91.96 | -75.50 | -76.60 |
| Profit of the financial year | 3.52 | 4.41 | 16.46 | -1.10 | 9.42 |
| Shareholders equity total | -16.37 | -11.96 | 4.50 | 3.40 | 12.82 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 62.33 | 62.14 | 62.14 | 62.14 | 62.14 |
| Current liabilities total | 62.33 | 62.14 | 62.14 | 62.14 | 62.14 |
| Balance sheet total (liabilities) | 45.96 | 50.18 | 66.64 | 65.54 | 74.96 |
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.