Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 9.00 | 64.53 | |||
| External services | -3.90 | -10.90 | |||
| Gross profit | 5.10 | 53.63 | 3.90 | 27.32 | 8.50 |
| Total depreciation | -8.77 | ||||
| EBIT | 5.10 | 44.86 | 3.90 | 27.32 | 8.50 |
| Other financial expenses | -0.05 | -0.84 | -1.33 | -1.11 | |
| Pre-tax profit | 5.10 | 44.81 | 3.06 | 25.99 | 7.39 |
| Income taxes | -1.10 | -9.86 | -0.75 | -9.53 | -1.86 |
| Net earnings | 4.00 | 34.95 | 2.31 | 16.46 | 5.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 55.49 | 114.14 | 55.77 | 77.61 | 78.31 |
| Cash and cash equivalents | 55.49 | 114.14 | 55.77 | 77.61 | 78.31 |
| Balance sheet total (assets) | 55.49 | 114.14 | 55.77 | 77.61 | 78.31 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 6.00 | 6.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | -39.00 | 34.00 | |||
| Retained earnings | 44.39 | 48.39 | 10.34 | 12.65 | -4.95 |
| Profit of the financial year | 4.00 | 34.95 | 2.31 | 16.46 | 5.53 |
| Shareholders equity total | 54.39 | 50.34 | 52.65 | 69.11 | 74.58 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 1.10 | 9.86 | 0.75 | 5.70 | 1.61 |
| Other non-interest bearing current liabilities | 53.95 | 2.38 | 2.80 | 2.13 | |
| Current liabilities total | 1.10 | 63.80 | 3.12 | 8.50 | 3.73 |
| Balance sheet total (liabilities) | 55.49 | 114.14 | 55.77 | 77.61 | 78.31 |
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.