Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 56.34 | 136.92 | 194.64 | 123.14 | 77.78 |
| Employee benefit expenses | -0.14 | ||||
| EBIT | 56.34 | 136.92 | 194.50 | 123.14 | 77.78 |
| Other financial income | 0.00 | ||||
| Other financial expenses | -1.59 | -1.31 | -2.00 | -3.27 | -0.86 |
| Pre-tax profit | 54.75 | 135.62 | 192.50 | 119.88 | 76.92 |
| Income taxes | -12.39 | -30.00 | -42.52 | -26.71 | -17.11 |
| Net earnings | 42.36 | 105.62 | 149.98 | 93.16 | 59.81 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 89.82 | 94.08 | 156.83 | 193.98 | 191.19 |
| Inventories total | 89.82 | 94.08 | 156.83 | 193.98 | 191.19 |
| Current trade debtors | 11.50 | 24.19 | |||
| Current amounts owed by group member comp. | 1.96 | 9.72 | 38.86 | ||
| Short term receivables total | 11.50 | 24.19 | 1.96 | 9.72 | 38.86 |
| Cash and bank deposits | 36.36 | 159.22 | 317.91 | 205.13 | 130.75 |
| Cash and cash equivalents | 36.36 | 159.22 | 317.91 | 205.13 | 130.75 |
| Balance sheet total (assets) | 137.69 | 277.49 | 476.70 | 408.83 | 360.79 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 100.00 | 100.00 | 120.00 | ||
| Retained earnings | 58.31 | 100.67 | 66.29 | 116.27 | 89.43 |
| Profit of the financial year | 42.36 | 105.62 | 149.98 | 93.16 | 59.81 |
| Shareholders equity total | 100.67 | 206.29 | 356.27 | 349.43 | 309.24 |
| Non-current liabilities total | |||||
| Current trade creditors | 4.15 | 4.37 | 4.19 | ||
| Current owed to group member | 1.25 | ||||
| Short-term deferred tax liabilities | 12.39 | 22.00 | 36.52 | 18.71 | 3.11 |
| Other non-interest bearing current liabilities | 23.37 | 49.20 | 79.76 | 36.31 | 44.26 |
| Current liabilities total | 37.01 | 71.19 | 120.42 | 59.40 | 51.55 |
| Balance sheet total (liabilities) | 137.69 | 277.49 | 476.70 | 408.83 | 360.79 |
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.