Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 3.33 | 2.50 | 3.20 |
| EBIT | 3.33 | 2.50 | 3.20 |
| Other financial expenses | -0.33 | ||
| Pre-tax profit | 3.00 | 2.50 | 3.20 |
| Income taxes | -1.00 | -0.83 | -0.57 |
| Net earnings | 2.00 | 1.67 | 2.63 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 6.83 | 47.18 | 49.90 |
| Short term receivables total | 6.83 | 47.18 | 49.90 |
| Cash and bank deposits | 39.18 | ||
| Cash and cash equivalents | 39.18 | ||
| Balance sheet total (assets) | 46.00 | 47.18 | 49.90 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 2.00 | 3.68 | |
| Profit of the financial year | 2.00 | 1.67 | 2.63 |
| Shareholders equity total | 42.01 | 43.68 | 46.30 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 1.00 | 1.00 | 1.00 |
| Other non-interest bearing current liabilities | 3.00 | 2.50 | 2.60 |
| Current liabilities total | 4.00 | 3.50 | 3.60 |
| Balance sheet total (liabilities) | 46.00 | 47.18 | 49.90 |
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.