Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6.00 | 6.00 | 6.00 | 5.00 | 10.31 |
| EBIT | 6.00 | 6.00 | 6.00 | 5.00 | 10.31 |
| Other financial income | 0.06 | ||||
| Other financial expenses | -1.00 | -1.00 | -1.00 | -1.00 | -0.07 |
| Pre-tax profit | 5.00 | 5.00 | 5.00 | 4.00 | 10.30 |
| Income taxes | -1.00 | -1.00 | -1.00 | -1.00 | -2.27 |
| Net earnings | 4.00 | 4.00 | 4.00 | 3.00 | 8.04 |
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 | 91.00 | 95.00 | 104.00 | 103.00 | 113.19 |
| Cash and cash equivalents | 91.00 | 95.00 | 104.00 | 103.00 | 113.19 |
| Balance sheet total (assets) | 91.00 | 95.00 | 104.00 | 103.00 | 113.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 75.00 | 75.00 | 75.00 | 75.00 | 75.00 |
| Retained earnings | 2.00 | 6.00 | 10.00 | 14.00 | 17.48 |
| Profit of the financial year | 4.00 | 4.00 | 4.00 | 3.00 | 8.04 |
| Shareholders equity total | 81.00 | 85.00 | 89.00 | 92.00 | 100.51 |
| Non-current liabilities total | |||||
| Current trade creditors | 9.00 | 9.00 | 14.00 | 10.00 | 9.44 |
| Short-term deferred tax liabilities | 1.00 | 1.00 | 1.00 | 1.00 | 3.23 |
| Current liabilities total | 10.00 | 10.00 | 15.00 | 11.00 | 12.68 |
| Balance sheet total (liabilities) | 91.00 | 95.00 | 104.00 | 103.00 | 113.19 |
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.