Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 516.40 | 324.10 | 365.60 | 316.16 | 416.87 |
| Costs of management | -59.86 | -57.71 | -55.29 | -69.62 | -57.26 |
| EBIT | 456.54 | 266.39 | 310.31 | 246.54 | 359.61 |
| Other financial income | 494.11 | 7.60 | 128.85 | 682.84 | |
| Other financial expenses | - 296.07 | -4.00 | - 180.21 | -89.12 | -8.94 |
| Pre-tax profit | 160.46 | 756.51 | 137.70 | 286.28 | 1 033.51 |
| Income taxes | -35.60 | - 166.44 | -30.47 | -63.12 | - 227.50 |
| Net earnings | 124.87 | 590.07 | 107.23 | 223.16 | 806.01 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 26.25 | ||||
| Current other receivables | 2 550.14 | 3 266.46 | 3 322.29 | 120.59 | 23.44 |
| Current deferred tax assets | 29.00 | 2.20 | |||
| Short term receivables total | 2 605.39 | 3 266.46 | 3 324.49 | 120.59 | 23.44 |
| Other current investments | 2 097.53 | 2 824.23 | 2 718.92 | 5 812.77 | 6 862.05 |
| Cash and bank deposits | 637.89 | 118.18 | 127.81 | 233.46 | 230.75 |
| Cash and cash equivalents | 2 735.41 | 2 942.41 | 2 846.73 | 6 046.23 | 7 092.80 |
| Balance sheet total (assets) | 5 340.80 | 6 208.87 | 6 171.22 | 6 166.82 | 7 116.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 4 877.14 | 4 945.50 | 5 478.37 | 5 526.71 | 5 688.86 |
| Profit of the financial year | 124.87 | 590.07 | 107.23 | 223.16 | 806.01 |
| Shareholders equity total | 5 137.30 | 5 672.07 | 5 722.81 | 5 888.76 | 6 635.88 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 140.80 | 48.03 | 203.63 | ||
| Other non-interest bearing current liabilities | 203.50 | 395.99 | 448.42 | 230.03 | 276.73 |
| Current liabilities total | 203.50 | 536.80 | 448.42 | 278.06 | 480.36 |
| Balance sheet total (liabilities) | 5 340.80 | 6 208.87 | 6 171.22 | 6 166.82 | 7 116.24 |
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.