Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 488.98 | 170.82 | 501.11 | 45.85 | -15.64 |
| EBIT | 488.98 | 170.82 | 501.11 | 45.85 | -15.64 |
| Other financial expenses | -2.27 | -4.45 | -4.27 | -3.38 | |
| Pre-tax profit | 486.71 | 166.38 | 496.84 | 42.47 | -15.64 |
| Income taxes | - 107.23 | -37.03 | - 109.45 | -9.33 | 3.44 |
| Net earnings | 379.49 | 129.35 | 387.39 | 33.15 | -12.20 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 88.45 | 31.40 | 31.40 | ||
| Current amounts owed by group member comp. | 119.54 | 133.68 | 24.23 | 25.88 | |
| Current other receivables | 5.33 | 13.45 | 1.03 | ||
| Current deferred tax assets | 3.44 | ||||
| Short term receivables total | 119.54 | 227.46 | 69.08 | 61.75 | |
| Cash and bank deposits | 540.71 | 167.68 | 484.69 | 276.09 | 161.90 |
| Cash and cash equivalents | 540.71 | 167.68 | 484.69 | 276.09 | 161.90 |
| Balance sheet total (assets) | 540.71 | 287.23 | 712.15 | 345.17 | 223.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 350.00 | 400.00 | |||
| Retained earnings | - 350.00 | 29.49 | - 241.16 | 146.22 | 179.37 |
| Profit of the financial year | 379.49 | 129.35 | 387.39 | 33.15 | -12.20 |
| Shareholders equity total | 429.49 | 208.83 | 596.23 | 229.37 | 217.17 |
| Non-current owed to group member | 100.00 | ||||
| Non-current liabilities total | 100.00 | ||||
| Short-term deferred tax liabilities | 107.23 | 37.03 | 109.45 | 9.33 | |
| Other non-interest bearing current liabilities | 4.00 | 41.37 | 6.47 | 6.47 | 6.47 |
| Current liabilities total | 111.23 | 78.39 | 115.92 | 15.80 | 6.47 |
| Balance sheet total (liabilities) | 540.71 | 287.23 | 712.15 | 345.17 | 223.65 |
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.