Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1.13 | -1.50 | -1.88 | ||
| EBIT | -1.13 | -1.50 | -1.88 | ||
| Other financial income | 23.09 | 24.43 | 25.70 | 26.92 | 28.13 |
| Other financial expenses | -0.00 | -0.02 | -0.60 | ||
| Pre-tax profit | 21.96 | 24.43 | 25.70 | 25.40 | 25.65 |
| Income taxes | -4.85 | -5.41 | -5.87 | -6.02 | -5.81 |
| Net earnings | 17.11 | 19.02 | 19.83 | 19.38 | 19.84 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 407.89 | 430.82 | 451.52 | 472.64 | 492.76 |
| Short term receivables total | 407.89 | 430.82 | 451.52 | 472.64 | 492.76 |
| Cash and bank deposits | 0.10 | 0.16 | 0.12 | 0.09 | |
| Cash and cash equivalents | 0.10 | 0.16 | 0.12 | 0.09 | |
| Balance sheet total (assets) | 407.99 | 430.98 | 451.63 | 472.73 | 492.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 375.00 | 375.00 | 375.00 | 375.00 | 375.00 |
| Retained earnings | 9.65 | 26.75 | 45.78 | 65.61 | 84.98 |
| Profit of the financial year | 17.11 | 19.02 | 19.83 | 19.38 | 19.84 |
| Shareholders equity total | 401.75 | 420.78 | 440.61 | 459.98 | 479.82 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.26 | ||||
| Short-term deferred tax liabilities | 6.23 | 10.21 | 11.03 | 11.24 | 11.18 |
| Other non-interest bearing current liabilities | 1.50 | 1.50 | |||
| Current liabilities total | 6.23 | 10.21 | 11.03 | 12.74 | 12.94 |
| Balance sheet total (liabilities) | 407.99 | 430.98 | 451.63 | 472.73 | 492.76 |
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.