Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 110.41 | 56.38 | 50.10 | 50.07 | 42.16 |
EBIT | 110.41 | 56.38 | 50.10 | 50.07 | 42.16 |
Other financial income | 0.64 | 0.86 | |||
Other financial expenses | -2.50 | -0.76 | -6.94 | -0.43 | -0.98 |
Pre-tax profit | 107.91 | 55.62 | 43.17 | 50.27 | 42.05 |
Income taxes | -23.74 | -24.03 | -13.31 | -11.10 | -9.63 |
Net earnings | 84.17 | 31.59 | 29.86 | 39.17 | 32.43 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 40.20 | 8.53 | |||
Current other receivables | 20.88 | 17.90 | |||
Short term receivables total | 40.20 | 8.53 | 20.88 | 17.90 | |
Cash and bank deposits | 259.03 | 161.86 | 168.89 | 137.02 | 107.65 |
Cash and cash equivalents | 259.03 | 161.86 | 168.89 | 137.02 | 107.65 |
Balance sheet total (assets) | 299.23 | 170.40 | 168.89 | 157.90 | 125.55 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
Shares repurchased | 169.23 | 31.59 | 45.65 | 39.17 | 32.43 |
Retained earnings | -84.17 | -31.59 | -29.86 | -39.17 | -32.43 |
Profit of the financial year | 84.17 | 31.59 | 29.86 | 39.17 | 32.43 |
Shareholders equity total | 249.23 | 111.59 | 125.65 | 119.17 | 112.43 |
Non-current trade creditors | 0.14 | 0.27 | |||
Non-current liabilities total | 0.14 | 0.27 | |||
Current trade creditors | 0.47 | 0.47 | |||
Current owed to participating | 23.24 | 21.95 | 33.83 | 3.84 | 3.61 |
Short-term deferred tax liabilities | 17.33 | 12.30 | 9.40 | 5.10 | 3.73 |
Other non-interest bearing current liabilities | 9.29 | 24.29 | 29.32 | 5.32 | |
Current liabilities total | 49.86 | 58.54 | 43.23 | 38.73 | 13.13 |
Balance sheet total (liabilities) | 299.23 | 170.40 | 168.89 | 157.90 | 125.55 |
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.