Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 138.83 | 138.51 | 138.72 | 146.02 | 168.32 |
| EBIT | 138.83 | 138.51 | 138.72 | 146.02 | 168.32 |
| Other financial expenses | -0.00 | ||||
| Pre-tax profit | 138.83 | 138.51 | 138.72 | 146.02 | 168.32 |
| Income taxes | -30.54 | -30.47 | -30.52 | -32.12 | -37.03 |
| Net earnings | 108.29 | 108.04 | 108.20 | 113.89 | 131.29 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Tangible assets total | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Balance sheet total (assets) | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -6.65 | 101.63 | 209.68 | 317.88 | 431.77 |
| Profit of the financial year | 108.29 | 108.04 | 108.20 | 113.89 | 131.29 |
| Shareholders equity total | 181.63 | 289.68 | 397.88 | 511.77 | 643.06 |
| Non-current liabilities total | |||||
| Current owed to group member | 792.15 | 667.11 | 577.52 | 461.75 | 328.51 |
| Other non-interest bearing current liabilities | 26.22 | 43.21 | 24.61 | 26.48 | 28.42 |
| Current liabilities total | 818.37 | 710.32 | 602.12 | 488.23 | 356.94 |
| Balance sheet total (liabilities) | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
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.