Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -5.00 | -4.00 | -8.00 | -10.00 | -8.06 |
| Gross profit | -5.00 | -4.00 | -8.00 | -10.00 | -8.06 |
| EBIT | -5.00 | -4.00 | -8.00 | -10.00 | -8.06 |
| Other financial income | 7.00 | 7.00 | 5.00 | 5.00 | |
| Other financial expenses | -1.00 | -2.00 | -2.00 | -4.00 | |
| Income from other inv. held as non-curr. assets | 41.00 | 45.00 | 96.00 | 100.00 | 15.45 |
| Pre-tax profit | 42.00 | 46.00 | 91.00 | 91.00 | 7.39 |
| Net earnings | 42.00 | 46.00 | 91.00 | 91.00 | 7.39 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 500.00 | 500.00 | 500.00 | 500.00 | |
| Long term receivables total | 500.00 | 500.00 | 500.00 | 500.00 | |
| Inventories total | |||||
| Current other receivables | 439.00 | 414.00 | 247.00 | 197.00 | 3.93 |
| Short term receivables total | 439.00 | 414.00 | 247.00 | 197.00 | 3.93 |
| Cash and bank deposits | 11.00 | 13.00 | 116.00 | 229.00 | 724.45 |
| Cash and cash equivalents | 11.00 | 13.00 | 116.00 | 229.00 | 724.45 |
| Balance sheet total (assets) | 950.00 | 927.00 | 863.00 | 926.00 | 728.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 75.00 | 113.00 | 114.00 | 118.00 | 122.00 |
| Retained earnings | 666.00 | 595.00 | 527.00 | 500.00 | 468.99 |
| Profit of the financial year | 42.00 | 46.00 | 91.00 | 91.00 | 7.39 |
| Shareholders equity total | 908.00 | 879.00 | 857.00 | 834.00 | 723.38 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Other non-interest bearing current liabilities | 37.00 | 43.00 | 1.00 | 87.00 | |
| Current liabilities total | 42.00 | 48.00 | 6.00 | 92.00 | 5.00 |
| Balance sheet total (liabilities) | 950.00 | 927.00 | 863.00 | 926.00 | 728.38 |
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.